Flat B20 2 beds 1 bath

Limberlost Close, Handsworth Wood B20

West Midlands, England · B20

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£1,659

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£29,612

↗ 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	£8,148	£8,270	£8,477	£8,689	£8,950	£42,534
Total Expenses	£7,973	£8,031	£8,094	£8,159	£8,228	£40,485
Profit Before Tax	£175	£239	£383	£529	£721	£2,048
Profit After Tax	£142	£194	£310	£429	£584	£1,659
Change In Property Value	£3,250	£3,331	£6,146	£7,850	£9,035	£29,612
Net Return	£3,392	£3,525	£6,456	£8,279	£9,619	£31,271
Return From Rental Income (%)	0%	0%	1%	1%	1%	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