Flat B5 2 beds 2 baths

Upper Dean Street B5

West Midlands, England · B5

Initial Investment

First Year

£95,250First Year

Profit From Rental Income

After 5 Years

£22,078

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£74,955

↗ 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	£18,600	£18,879	£19,162	£19,641	£20,132	£96,415
Total Expenses	£13,673	£13,751	£13,821	£13,910	£14,002	£69,158
Profit Before Tax	£4,927	£5,128	£5,342	£5,731	£6,130	£27,257
Profit After Tax	£3,991	£4,153	£4,327	£4,642	£4,965	£22,078
Change In Property Value	£7,625	£14,068	£17,968	£20,680	£14,614	£74,955
Net Return	£11,616	£18,222	£22,295	£25,322	£19,579	£97,033
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