Flat B5 2 beds 2 baths

Timber Yard, Pershore Street, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£21,596

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£73,726

↗ 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	£18,300	£18,574	£18,853	£19,324	£19,808	£94,860
Total Expenses	£13,483	£13,560	£13,629	£13,718	£13,809	£68,198
Profit Before Tax	£4,818	£5,015	£5,224	£5,607	£5,999	£26,662
Profit After Tax	£3,902	£4,062	£4,232	£4,541	£4,859	£21,596
Change In Property Value	£7,500	£13,838	£17,674	£20,341	£14,374	£73,726
Net Return	£11,402	£17,899	£21,905	£24,882	£19,233	£95,322
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