Flat B16 2 beds 2 baths

Birmingham Property Investment, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£14,160

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£56,946

↗ 23%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,500	£16,747	£17,166	£17,595	£18,123	£86,132
Total Expenses	£13,569	£13,640	£13,724	£13,811	£13,907	£68,650
Profit Before Tax	£2,931	£3,108	£3,442	£3,784	£4,217	£17,482
Profit After Tax	£2,374	£2,517	£2,788	£3,065	£3,415	£14,160
Change In Property Value	£6,250	£6,406	£11,820	£15,096	£17,374	£56,946
Net Return	£8,624	£8,924	£14,607	£18,161	£20,790	£71,107
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	11%	12%	19%	24%	27%	94%

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