Flat B9 0 beds 0 baths

Bordesley Green, Birmingham B9

West Midlands, England · B9

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£59,160

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£165,883

↗ 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	£41,172	£41,790	£42,416	£43,477	£44,564	£213,419
Total Expenses	£27,835	£27,947	£28,051	£28,199	£28,350	£140,382
Profit Before Tax	£13,337	£13,842	£14,366	£15,278	£16,214	£73,037
Profit After Tax	£10,803	£11,212	£11,636	£12,375	£13,133	£59,160
Change In Property Value	£16,875	£31,134	£39,766	£45,766	£32,342	£165,883
Net Return	£27,678	£42,347	£51,402	£58,142	£45,475	£225,043
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
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