Flat B31 2 beds 1 bath

Ellerside Grove, Birmingham B31

West Midlands, England · B31

Initial Investment

First Year

£32,200First Year

Profit From Rental Income

After 5 Years

£1,156

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£25,558

↗ 25%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,132	£6,224	£6,317	£6,475	£6,637	£31,786
Total Expenses	£5,959	£6,019	£6,069	£6,127	£6,185	£30,359
Profit Before Tax	£173	£205	£248	£349	£452	£1,427
Profit After Tax	£140	£166	£201	£282	£366	£1,156
Change In Property Value	£2,600	£4,797	£6,127	£7,051	£4,983	£25,558
Net Return	£2,740	£4,963	£6,328	£7,334	£5,349	£26,714
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	9%	15%	20%	23%	17%	83%

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