Flat B12 0 beds 0 baths

Bradford Street, Deritend, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£30,478

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£113,893

↗ 23%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,344	£31,814	£32,610	£33,425	£34,427	£163,620
Total Expenses	£24,972	£25,065	£25,187	£25,313	£25,456	£125,993
Profit Before Tax	£6,372	£6,749	£7,422	£8,112	£8,972	£37,627
Profit After Tax	£5,161	£5,467	£6,012	£6,571	£7,267	£30,478
Change In Property Value	£12,500	£12,813	£23,639	£30,192	£34,749	£113,893
Net Return	£17,661	£18,279	£29,651	£36,763	£42,016	£144,371
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	11%	11%	18%	22%	26%	88%

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