Flat B18 0 beds 0 baths

Land At Key Hill, Hockley, Birmingham B18

West Midlands, England · B18

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£76,835

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£196,602

↗ 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	£50,160	£50,912	£51,676	£52,968	£54,292	£260,009
Total Expenses	£32,756	£32,881	£32,999	£33,170	£33,345	£165,150
Profit Before Tax	£17,404	£18,031	£18,677	£19,798	£20,947	£94,858
Profit After Tax	£14,097	£14,605	£15,129	£16,037	£16,967	£76,835
Change In Property Value	£20,000	£36,900	£47,130	£54,242	£38,331	£196,602
Net Return	£34,097	£51,505	£62,258	£70,278	£55,298	£273,437
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