Flat B15 2 beds 1 bath

Alfred Knightway, Edgbaston, Birmingham B15

West Midlands, England · B15

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£9,474

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£52,391

↗ 23%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,424	£14,640	£15,006	£15,382	£15,843	£75,295
Total Expenses	£12,568	£12,635	£12,715	£12,796	£12,885	£63,599
Profit Before Tax	£1,856	£2,005	£2,292	£2,585	£2,958	£11,696
Profit After Tax	£1,504	£1,624	£1,856	£2,094	£2,396	£9,474
Change In Property Value	£5,750	£5,894	£10,874	£13,888	£15,984	£52,391
Net Return	£7,254	£7,518	£12,730	£15,983	£18,380	£61,864
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	10%	11%	18%	23%	26%	88%

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