Flat B12 2 beds 2 baths

Moseley Street, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£14,510

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£67,197

↗ 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	£18,492	£18,769	£19,239	£19,720	£20,311	£96,531
Total Expenses	£15,553	£15,627	£15,717	£15,809	£15,911	£78,617
Profit Before Tax	£2,939	£3,142	£3,522	£3,911	£4,400	£17,914
Profit After Tax	£2,380	£2,545	£2,853	£3,168	£3,564	£14,510
Change In Property Value	£7,375	£7,559	£13,947	£17,813	£20,502	£67,197
Net Return	£9,755	£10,105	£16,800	£20,981	£24,066	£81,707
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