Flat B15 2 beds 2 baths

Lexington Gardens, Birmingham B15

West Midlands, England · B15

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£11,009

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£56,946

↗ 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	£15,672	£15,907	£16,305	£16,712	£17,214	£81,810
Total Expenses	£13,486	£13,555	£13,638	£13,723	£13,816	£68,218
Profit Before Tax	£2,186	£2,352	£2,667	£2,990	£3,398	£13,592
Profit After Tax	£1,771	£1,905	£2,160	£2,422	£2,752	£11,009
Change In Property Value	£6,250	£6,406	£11,820	£15,096	£17,374	£56,946
Net Return	£8,021	£8,311	£13,979	£17,518	£20,127	£67,956
Return From Rental Income (%)	2%	3%	3%	3%	4%	14%
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