Flat B25 5 beds 2 baths

5 Bedrooms/Business Freehold, Coventry Road, Yardley B25

West Midlands, England · B25

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£20,360

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£84,280

↗ 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	£23,196	£23,544	£24,133	£24,736	£25,478	£121,086
Total Expenses	£18,999	£19,080	£19,182	£19,286	£19,403	£95,951
Profit Before Tax	£4,197	£4,464	£4,951	£5,450	£6,075	£25,136
Profit After Tax	£3,399	£3,616	£4,010	£4,414	£4,921	£20,360
Change In Property Value	£9,250	£9,481	£17,493	£22,342	£25,714	£84,280
Net Return	£12,649	£13,097	£21,503	£26,757	£30,635	£104,640
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
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