Flat B17 2 beds 1 bath

Yewdale, Harborne, Birmingham B17

West Midlands, England · B17

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£12,867

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£49,138

↗ 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	£12,540	£12,728	£12,919	£13,242	£13,573	£65,002
Total Expenses	£9,687	£9,756	£9,816	£9,890	£9,966	£49,116
Profit Before Tax	£2,853	£2,972	£3,103	£3,352	£3,607	£15,886
Profit After Tax	£2,311	£2,407	£2,513	£2,715	£2,922	£12,867
Change In Property Value	£4,999	£9,223	£11,779	£13,557	£9,580	£49,138
Net Return	£7,309	£11,630	£14,293	£16,272	£12,502	£62,006
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	19%	23%	27%	20%	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