Flat B6 0 beds 0 baths

Land At Victoria Road, Aston, Birmingham B6

West Midlands, England · B6

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£18,052

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£67,582

↗ 25%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,500	£16,747	£16,999	£17,424	£17,859	£85,529
Total Expenses	£12,498	£12,573	£12,639	£12,723	£12,810	£63,243
Profit Before Tax	£4,002	£4,175	£4,360	£4,700	£5,050	£22,286
Profit After Tax	£3,242	£3,381	£3,531	£3,807	£4,090	£18,052
Change In Property Value	£6,875	£12,684	£16,201	£18,646	£13,176	£67,582
Net Return	£10,117	£16,066	£19,732	£22,453	£17,267	£85,634
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	19%	23%	26%	20%	101%

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