Flat B23 2 beds 1 bath

Station Road, Erdington, Birmingham B23

West Midlands, England · B23

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£28,866

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£86,013

↗ 25%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,948	£22,277	£22,611	£23,177	£23,756	£113,769
Total Expenses	£15,456	£15,539	£15,613	£15,712	£15,812	£78,132
Profit Before Tax	£6,492	£6,738	£6,998	£7,465	£7,944	£35,637
Profit After Tax	£5,258	£5,458	£5,668	£6,047	£6,434	£28,866
Change In Property Value	£8,750	£16,144	£20,619	£23,731	£16,770	£86,013
Net Return	£14,008	£21,602	£26,288	£29,777	£23,204	£114,879
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	19%	24%	27%	21%	103%

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