Flat B3 2 beds 1 bath

Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£137,961First Year

Profit From Rental Income

After 5 Years

£34,336

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£104,945

↗ 25%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,052	£26,443	£26,839	£27,510	£28,198	£135,043
Total Expenses	£18,345	£18,434	£18,515	£18,624	£18,735	£92,653
Profit Before Tax	£7,707	£8,009	£8,325	£8,887	£9,463	£42,390
Profit After Tax	£6,243	£6,487	£6,743	£7,198	£7,665	£34,336
Change In Property Value	£10,676	£19,697	£25,157	£28,954	£20,461	£104,945
Net Return	£16,919	£26,184	£31,900	£36,152	£28,126	£139,281
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	12%	19%	23%	26%	20%	101%

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