Flat B3 2 beds 2 baths

The Lightwell, 61 Cornwall Street, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£25,107

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£82,327

↗ 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	£20,436	£20,743	£21,054	£21,580	£22,120	£105,932
Total Expenses	£14,822	£14,903	£14,975	£15,069	£15,166	£74,936
Profit Before Tax	£5,614	£5,840	£6,079	£6,511	£6,953	£30,996
Profit After Tax	£4,547	£4,730	£4,924	£5,274	£5,632	£25,107
Change In Property Value	£8,375	£15,452	£19,735	£22,714	£16,051	£82,327
Net Return	£12,922	£20,182	£24,659	£27,987	£21,683	£107,434
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	12%	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