Flat B16 2 beds 1 bath

Barleycorn Drive, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£1,494

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£25,056

↗ 23%After 5 Years

Return On Investment

78%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,260	£7,369	£7,553	£7,742	£7,974	£37,898
Total Expenses	£7,090	£7,147	£7,209	£7,271	£7,337	£36,054
Profit Before Tax	£170	£222	£345	£471	£637	£1,844
Profit After Tax	£137	£180	£279	£381	£516	£1,494
Change In Property Value	£2,750	£2,819	£5,201	£6,642	£7,645	£25,056
Net Return	£2,887	£2,998	£5,480	£7,024	£8,161	£26,550
Return From Rental Income (%)	0%	1%	1%	1%	2%	4%
Total Net Return (%)	8%	9%	16%	21%	24%	78%

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