Flat B4 2 beds 2 baths

Shadwell Street, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£22,131

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£81,098

↗ 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	£19,476	£19,768	£20,065	£20,566	£21,080	£100,956
Total Expenses	£14,565	£14,645	£14,715	£14,807	£14,901	£73,634
Profit Before Tax	£4,911	£5,124	£5,349	£5,759	£6,179	£27,322
Profit After Tax	£3,978	£4,150	£4,333	£4,665	£5,005	£22,131
Change In Property Value	£8,250	£15,221	£19,441	£22,375	£15,811	£81,098
Net Return	£12,228	£19,371	£23,774	£27,040	£20,817	£103,229
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
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