Flat B6 0 beds 0 baths

Unit 52 Plume Street, Nechells, Birmingham B6

West Midlands, England · B6

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£83,136

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£233,465

↗ 25%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£57,000	£57,855	£58,723	£60,191	£61,696	£295,464
Total Expenses	£38,266	£38,402	£38,530	£38,718	£38,911	£192,827
Profit Before Tax	£18,734	£19,453	£20,193	£21,473	£22,784	£102,637
Profit After Tax	£15,174	£15,757	£16,357	£17,393	£18,455	£83,136
Change In Property Value	£23,750	£43,819	£55,966	£64,412	£45,518	£233,465
Net Return	£38,924	£59,576	£72,323	£81,805	£63,973	£316,601
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	12%	18%	22%	25%	20%	98%

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