Flat B16 2 beds 1 bath

Grosvenor Place, 65 Grosvenor Street West B16

West Midlands, England · B16

Initial Investment

First Year

£57,985First Year

Profit From Rental Income

After 5 Years

£8,740

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£43,268

↗ 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	£12,540	£12,728	£13,046	£13,372	£13,774	£65,461
Total Expenses	£10,790	£10,855	£10,930	£11,006	£11,089	£54,671
Profit Before Tax	£1,750	£1,873	£2,116	£2,366	£2,685	£10,790
Profit After Tax	£1,417	£1,517	£1,714	£1,917	£2,174	£8,740
Change In Property Value	£4,749	£4,867	£8,980	£11,470	£13,201	£43,268
Net Return	£6,166	£6,385	£10,695	£13,387	£15,375	£52,008
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	18%	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