Flat B4 2 beds 1 bath

Belmont Row, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£18,410

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£71,268

↗ 25%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,112	£17,369	£17,629	£18,070	£18,522	£88,702
Total Expenses	£13,042	£13,118	£13,185	£13,271	£13,358	£65,973
Profit Before Tax	£4,070	£4,251	£4,445	£4,799	£5,163	£22,728
Profit After Tax	£3,297	£3,443	£3,600	£3,887	£4,182	£18,410
Change In Property Value	£7,250	£13,376	£17,084	£19,663	£13,895	£71,268
Net Return	£10,547	£16,820	£20,685	£23,550	£18,077	£89,678
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	19%	23%	26%	20%	100%

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