Flat B8 4 beds 1 bath

Sladefield Road, Birmingham B8

West Midlands, England · B8

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£15,641

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£61,438

↗ 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	£15,000	£15,225	£15,453	£15,840	£16,236	£77,754
Total Expenses	£11,544	£11,616	£11,680	£11,761	£11,843	£58,443
Profit Before Tax	£3,456	£3,609	£3,773	£4,079	£4,393	£19,310
Profit After Tax	£2,800	£2,923	£3,056	£3,304	£3,558	£15,641
Change In Property Value	£6,250	£11,531	£14,728	£16,951	£11,978	£61,438
Net Return	£9,050	£14,454	£17,784	£20,255	£15,537	£77,080
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	19%	23%	27%	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