Flat B4 2 beds 2 baths

Princip Street, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£115,550First Year

Profit From Rental Income

After 5 Years

£25,177

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£89,208

↗ 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	£21,420	£21,741	£22,067	£22,619	£23,185	£111,032
Total Expenses	£15,822	£15,904	£15,977	£16,074	£16,173	£79,950
Profit Before Tax	£5,598	£5,838	£6,090	£6,545	£7,011	£31,082
Profit After Tax	£4,535	£4,728	£4,933	£5,301	£5,679	£25,177
Change In Property Value	£9,075	£16,743	£21,385	£24,612	£17,393	£89,208
Net Return	£13,610	£21,472	£26,318	£29,914	£23,072	£114,385
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