Flat B1 1 bed 2 baths

Tenby Street North, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£99,887First Year

Profit From Rental Income

After 5 Years

£25,159

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£72,493

↗ 23%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	£22,272	£22,606	£23,171	£23,751	£24,463	£116,263
Total Expenses	£16,854	£16,933	£17,033	£17,134	£17,248	£85,202
Profit Before Tax	£5,418	£5,673	£6,139	£6,616	£7,215	£31,060
Profit After Tax	£4,389	£4,595	£4,972	£5,359	£5,844	£25,159
Change In Property Value	£7,956	£8,155	£15,046	£19,217	£22,118	£72,493
Net Return	£12,345	£12,750	£20,019	£24,576	£27,961	£97,652
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	12%	13%	20%	25%	28%	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