Flat B17 2 beds 1 bath

Yewdale, Harborne, Birmingham B17

West Midlands, England · B17

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£7,133

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£45,546

↗ 23%After 5 Years

Return On Investment

86%

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	£11,187	£11,252	£11,327	£11,403	£11,486	£56,654
Profit Before Tax	£1,353	£1,476	£1,720	£1,969	£2,288	£8,806
Profit After Tax	£1,096	£1,196	£1,393	£1,595	£1,853	£7,133
Change In Property Value	£4,999	£5,124	£9,453	£12,074	£13,896	£45,546
Net Return	£6,095	£6,320	£10,846	£13,669	£15,749	£52,679
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	18%	22%	26%	86%

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