Flat B12 2 beds 1 bath

Balsall Heath Road, Balsall Heath, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£14,126

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£66,058

↗ 23%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,180	£18,453	£18,914	£19,387	£19,968	£94,902
Total Expenses	£15,324	£15,397	£15,486	£15,577	£15,678	£77,462
Profit Before Tax	£2,856	£3,056	£3,428	£3,810	£4,290	£17,440
Profit After Tax	£2,314	£2,475	£2,777	£3,086	£3,475	£14,126
Change In Property Value	£7,250	£7,431	£13,711	£17,512	£20,154	£66,058
Net Return	£9,564	£9,906	£16,487	£20,597	£23,629	£80,184
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	11%	18%	23%	26%	89%

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