Flat B29 3 beds 1 bath

Hubert Croft, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£66,100First Year

Profit From Rental Income

After 5 Years

£16,541

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£53,328

↗ 25%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,100	£14,311	£14,526	£14,889	£15,262	£73,089
Total Expenses	£10,392	£10,463	£10,526	£10,604	£10,684	£52,668
Profit Before Tax	£3,708	£3,848	£4,001	£4,286	£4,578	£20,421
Profit After Tax	£3,004	£3,117	£3,240	£3,471	£3,708	£16,541
Change In Property Value	£5,425	£10,009	£12,784	£14,713	£10,397	£53,328
Net Return	£8,429	£13,126	£16,024	£18,184	£14,105	£69,869
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	20%	24%	28%	21%	106%

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