Flat B15 2 beds 2 baths

Lexington Gardens, Birmingham B15

West Midlands, England · B15

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£12,591

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£61,502

↗ 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	£16,932	£17,186	£17,616	£18,056	£18,598	£88,387
Total Expenses	£14,405	£14,477	£14,563	£14,651	£14,748	£72,843
Profit Before Tax	£2,527	£2,709	£3,053	£3,405	£3,850	£15,544
Profit After Tax	£2,047	£2,194	£2,473	£2,758	£3,119	£12,591
Change In Property Value	£6,750	£6,919	£12,765	£16,304	£18,764	£61,502
Net Return	£8,797	£9,113	£15,238	£19,062	£21,883	£74,093
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