Flat B5 2 beds 1 bath

Smithfield Regeneration Investment, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£108,197First Year

Profit From Rental Income

After 5 Years

£25,782

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£84,046

↗ 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	£20,856	£21,169	£21,486	£22,024	£22,574	£108,109
Total Expenses	£15,089	£15,171	£15,243	£15,339	£15,437	£76,279
Profit Before Tax	£5,767	£5,998	£6,243	£6,685	£7,138	£31,830
Profit After Tax	£4,671	£4,859	£5,057	£5,415	£5,781	£25,782
Change In Property Value	£8,550	£15,775	£20,148	£23,188	£16,386	£84,046
Net Return	£13,221	£20,633	£25,204	£28,603	£22,168	£109,829
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	12%	19%	23%	26%	20%	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