Flat B15 2 beds 2 baths

Broad Street, Birmingham B15

West Midlands, England · B15

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£13,358

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£63,780

↗ 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	£17,556	£17,819	£18,265	£18,721	£19,283	£91,645
Total Expenses	£14,865	£14,937	£15,024	£15,114	£15,213	£75,153
Profit Before Tax	£2,691	£2,882	£3,240	£3,607	£4,070	£16,492
Profit After Tax	£2,180	£2,335	£2,625	£2,922	£3,297	£13,358
Change In Property Value	£7,000	£7,175	£13,238	£16,908	£19,459	£63,780
Net Return	£9,180	£9,510	£15,863	£19,830	£22,756	£77,138
Return From Rental Income (%)	3%	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