Flat B4 2 beds 2 baths

Belmont Row, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£27,689

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£95,844

↗ 25%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,016	£23,361	£23,712	£24,304	£24,912	£119,305
Total Expenses	£16,850	£16,934	£17,010	£17,112	£17,215	£85,121
Profit Before Tax	£6,166	£6,427	£6,701	£7,193	£7,697	£34,184
Profit After Tax	£4,995	£5,206	£5,428	£5,826	£6,235	£27,689
Change In Property Value	£9,750	£17,989	£22,976	£26,443	£18,686	£95,844
Net Return	£14,745	£23,195	£28,404	£32,269	£24,921	£123,533
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	19%	23%	26%	20%	99%

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