Flat B12 2 beds 1 bath

Rea Place, Birmingham, West Midlands B12

West Midlands, England · B12

Initial Investment

First Year

£48,100First Year

Profit From Rental Income

After 5 Years

£3,760

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£35,762

↗ 23%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,840	£9,988	£10,237	£10,493	£10,808	£51,366
Total Expenses	£9,213	£9,274	£9,342	£9,411	£9,485	£46,725
Profit Before Tax	£627	£714	£896	£1,082	£1,323	£4,641
Profit After Tax	£508	£578	£725	£876	£1,071	£3,760
Change In Property Value	£3,925	£4,023	£7,423	£9,480	£10,911	£35,762
Net Return	£4,433	£4,601	£8,148	£10,357	£11,983	£39,522
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	10%	17%	22%	25%	82%

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