Flat B4 2 beds 1 bath

Clive Passage, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£4,973

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£35,634

↗ 25%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,556	£8,684	£8,815	£9,035	£9,261	£44,351
Total Expenses	£7,521	£7,584	£7,638	£7,702	£7,767	£38,211
Profit Before Tax	£1,035	£1,101	£1,177	£1,333	£1,494	£6,139
Profit After Tax	£838	£891	£953	£1,080	£1,210	£4,973
Change In Property Value	£3,625	£6,688	£8,542	£9,831	£6,947	£35,634
Net Return	£4,463	£7,580	£9,495	£10,911	£8,158	£40,607
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	17%	21%	25%	18%	91%

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