Flat B20 3 beds 2 baths

Handsworth Wood Road, Birmingham B20

West Midlands, England · B20

Initial Investment

First Year

£50,950First Year

Profit From Rental Income

After 5 Years

£4,516

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£37,926

↗ 23%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,440	£10,597	£10,862	£11,133	£11,467	£54,498
Total Expenses	£9,650	£9,712	£9,781	£9,852	£9,928	£48,923
Profit Before Tax	£790	£885	£1,081	£1,281	£1,539	£5,576
Profit After Tax	£640	£717	£875	£1,038	£1,247	£4,516
Change In Property Value	£4,163	£4,267	£7,872	£10,054	£11,571	£37,926
Net Return	£4,802	£4,983	£8,747	£11,092	£12,818	£42,443
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	9%	10%	17%	22%	25%	83%

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