Flat B5 2 beds 1 bath

St. John's Walk, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£8,080

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£40,549

↗ 25%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,068	£10,219	£10,372	£10,632	£10,897	£52,188
Total Expenses	£8,316	£8,381	£8,437	£8,505	£8,574	£42,213
Profit Before Tax	£1,752	£1,838	£1,935	£2,127	£2,323	£9,976
Profit After Tax	£1,419	£1,489	£1,568	£1,723	£1,882	£8,080
Change In Property Value	£4,125	£7,611	£9,720	£11,187	£7,906	£40,549
Net Return	£5,544	£9,100	£11,288	£12,910	£9,788	£48,630
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	18%	22%	26%	19%	96%

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