Flat B23 2 beds 1 bath

Boundary Road, Erdington, Birmingham B23

West Midlands, England · B23

Initial Investment

First Year

£36,850First Year

Profit From Rental Income

After 5 Years

£834

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£27,220

↗ 23%After 5 Years

Return On Investment

76%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,488	£7,600	£7,790	£7,985	£8,225	£39,088
Total Expenses	£7,490	£7,547	£7,609	£7,673	£7,739	£38,058
Profit Before Tax	£-2	£53	£181	£313	£486	£1,030
Profit After Tax	£-2	£43	£147	£253	£393	£834
Change In Property Value	£2,988	£3,062	£5,650	£7,216	£8,305	£27,220
Net Return	£2,986	£3,105	£5,796	£7,469	£8,698	£28,055
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	8%	8%	16%	20%	24%	76%

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