Flat B12 2 beds 2 baths

Lombard Street, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£82,982First Year

Profit From Rental Income

After 5 Years

£12,553

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£61,491

↗ 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	£16,920	£17,174	£17,603	£18,043	£18,585	£88,325
Total Expenses	£14,402	£14,474	£14,560	£14,647	£14,744	£72,827
Profit Before Tax	£2,518	£2,700	£3,044	£3,396	£3,840	£15,498
Profit After Tax	£2,039	£2,187	£2,465	£2,751	£3,111	£12,553
Change In Property Value	£6,749	£6,917	£12,763	£16,301	£18,761	£61,491
Net Return	£8,788	£9,105	£15,228	£19,051	£21,871	£74,044
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
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