Flat B13 5 beds 3 baths

Colebourne Road, Birmingham B13

West Midlands, England · B13

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£18,824

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£79,725

↗ 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	£21,948	£22,277	£22,834	£23,405	£24,107	£114,572
Total Expenses	£18,081	£18,160	£18,259	£18,360	£18,472	£91,332
Profit Before Tax	£3,867	£4,117	£4,576	£5,045	£5,635	£23,240
Profit After Tax	£3,132	£3,335	£3,706	£4,087	£4,564	£18,824
Change In Property Value	£8,750	£8,969	£16,547	£21,135	£24,324	£79,725
Net Return	£11,882	£12,304	£20,254	£25,221	£28,888	£98,549
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
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