Flat B21 0 beds 0 baths

Soho Road, Birmingham B21

West Midlands, England · B21

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£54,983

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£146,223

↗ 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	£37,308	£37,868	£38,436	£39,397	£40,381	£193,389
Total Expenses	£24,875	£24,981	£25,079	£25,217	£25,358	£125,509
Profit Before Tax	£12,433	£12,887	£13,357	£14,180	£15,024	£67,880
Profit After Tax	£10,071	£10,438	£10,819	£11,486	£12,169	£54,983
Change In Property Value	£14,875	£27,444	£35,053	£40,342	£28,509	£146,223
Net Return	£24,946	£37,883	£45,872	£51,828	£40,678	£201,206
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