Flat B20 3 beds 1 bath

Gibson Drive, Birmingham, West Midlands B20

West Midlands, England · B20

Initial Investment

First Year

£82,650First Year

Profit From Rental Income

After 5 Years

£12,523

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£61,274

↗ 23%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,872	£17,125	£17,553	£17,992	£18,532	£88,074
Total Expenses	£14,360	£14,431	£14,517	£14,605	£14,701	£72,614
Profit Before Tax	£2,512	£2,694	£3,036	£3,387	£3,831	£15,461
Profit After Tax	£2,035	£2,182	£2,459	£2,744	£3,103	£12,523
Change In Property Value	£6,725	£6,893	£12,718	£16,243	£18,695	£61,274
Net Return	£8,760	£9,075	£15,177	£18,987	£21,798	£73,797
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	18%	23%	26%	89%

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