Flat B4 2 beds 2 baths

Glasswater Locks, Belmont Row, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£105,751First Year

Profit From Rental Income

After 5 Years

£22,567

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£82,328

↗ 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	£19,764	£20,060	£20,361	£20,870	£21,392	£102,448
Total Expenses	£14,755	£14,835	£14,906	£14,999	£15,093	£74,588
Profit Before Tax	£5,009	£5,226	£5,455	£5,872	£6,299	£27,860
Profit After Tax	£4,057	£4,233	£4,419	£4,756	£5,102	£22,567
Change In Property Value	£8,375	£15,452	£19,736	£22,714	£16,051	£82,328
Net Return	£12,432	£19,685	£24,155	£27,470	£21,153	£104,895
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