Flat B5 2 beds 2 baths

Kent Street, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£92,447First Year

Profit From Rental Income

After 5 Years

£21,307

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£72,987

↗ 25%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,120	£18,392	£18,668	£19,134	£19,613	£93,927
Total Expenses	£13,368	£13,445	£13,514	£13,602	£13,693	£67,621
Profit Before Tax	£4,752	£4,947	£5,154	£5,532	£5,920	£26,306
Profit After Tax	£3,849	£4,007	£4,175	£4,481	£4,795	£21,307
Change In Property Value	£7,425	£13,699	£17,497	£20,137	£14,230	£72,987
Net Return	£11,274	£17,706	£21,671	£24,618	£19,025	£94,295
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	19%	23%	27%	21%	102%

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