Flat B24 0 beds 0 baths

409 Tyburn Road, Erdington, Birmingham B24

West Midlands, England · B24

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£87,475

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£221,177

↗ 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	£56,424	£57,270	£58,129	£59,583	£61,072	£292,479
Total Expenses	£36,600	£36,735	£36,861	£37,049	£37,240	£184,485
Profit Before Tax	£19,824	£20,536	£21,268	£22,534	£23,832	£107,994
Profit After Tax	£16,058	£16,634	£17,227	£18,253	£19,304	£87,475
Change In Property Value	£22,500	£41,513	£53,021	£61,022	£43,122	£221,177
Net Return	£38,558	£58,147	£70,248	£79,275	£62,426	£308,653
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