Flat B20 3 beds 1 bath

Gibson Drive, Birmingham, West Midlands B20

West Midlands, England · B20

Initial Investment

First Year

£82,650First Year

Profit From Rental Income

After 5 Years

£20,239

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£66,107

↗ 25%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,872	£17,125	£17,382	£17,817	£18,262	£87,457
Total Expenses	£12,342	£12,418	£12,484	£12,570	£12,657	£62,470
Profit Before Tax	£4,530	£4,707	£4,898	£5,247	£5,605	£24,987
Profit After Tax	£3,669	£3,813	£3,967	£4,250	£4,540	£20,239
Change In Property Value	£6,725	£12,408	£15,847	£18,239	£12,889	£66,107
Net Return	£10,394	£16,221	£19,814	£22,489	£17,429	£86,347
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	13%	20%	24%	27%	21%	104%

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