Flat B8 4 beds 2 baths

Sladefield Road, Saltley, Birmingham B8

West Midlands, England · B8

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£12,749

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£54,066

↗ 25%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,200	£13,398	£13,599	£13,939	£14,287	£68,423
Total Expenses	£10,399	£10,468	£10,529	£10,605	£10,683	£52,684
Profit Before Tax	£2,802	£2,930	£3,070	£3,334	£3,605	£15,739
Profit After Tax	£2,269	£2,373	£2,486	£2,700	£2,920	£12,749
Change In Property Value	£5,500	£10,148	£12,961	£14,916	£10,541	£54,066
Net Return	£7,769	£12,521	£15,447	£17,617	£13,461	£66,814
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	12%	19%	23%	26%	20%	100%

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