Flat B17 5 beds 3 baths

Vivian Road, Birmingham B17

West Midlands, England · B17

Initial Investment

First Year

£259,750First Year

Profit From Rental Income

After 5 Years

£74,153

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£190,458

↗ 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	£48,588	£49,317	£50,057	£51,308	£52,591	£251,860
Total Expenses	£31,794	£31,917	£32,032	£32,199	£32,370	£160,313
Profit Before Tax	£16,794	£17,400	£18,024	£19,109	£20,221	£91,547
Profit After Tax	£13,603	£14,094	£14,600	£15,478	£16,379	£74,153
Change In Property Value	£19,375	£35,747	£45,657	£52,547	£37,133	£190,458
Net Return	£32,978	£49,840	£60,256	£68,025	£53,512	£264,611
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
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