Flat B16 2 beds 1 bath

Kilby Avenue, Birmingham, West Midlands B16

West Midlands, England · B16

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£9,207

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£44,418

↗ 23%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,876	£13,069	£13,396	£13,731	£14,143	£67,214
Total Expenses	£11,024	£11,090	£11,165	£11,243	£11,326	£55,848
Profit Before Tax	£1,852	£1,980	£2,231	£2,488	£2,816	£11,367
Profit After Tax	£1,500	£1,603	£1,807	£2,015	£2,281	£9,207
Change In Property Value	£4,875	£4,997	£9,219	£11,775	£13,552	£44,418
Net Return	£6,375	£6,600	£11,026	£13,790	£15,833	£53,625
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	19%	23%	27%	90%

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