Flat B16 0 beds 0 baths

Icknield Port Road, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£50,191

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£135,164

↗ 25%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£34,488	£35,005	£35,530	£36,419	£37,329	£178,772
Total Expenses	£23,145	£23,247	£23,340	£23,471	£23,605	£116,808
Profit Before Tax	£11,343	£11,759	£12,190	£12,948	£13,724	£61,964
Profit After Tax	£9,188	£9,524	£9,874	£10,488	£11,117	£50,191
Change In Property Value	£13,750	£25,369	£32,402	£37,291	£26,352	£135,164
Net Return	£22,938	£34,893	£42,276	£47,779	£37,469	£185,355
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	13%	19%	23%	26%	21%	102%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change