Flat B26 2 beds 2 baths

56 New Coventry Road, Birmingham B26

West Midlands, England · B26

Initial Investment

First Year

£63,970First Year

Profit From Rental Income

After 5 Years

£7,909

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£47,812

↗ 23%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,164	£13,361	£13,695	£14,038	£14,459	£68,718
Total Expenses	£11,644	£11,710	£11,786	£11,864	£11,949	£58,954
Profit Before Tax	£1,520	£1,652	£1,909	£2,173	£2,510	£9,764
Profit After Tax	£1,231	£1,338	£1,546	£1,761	£2,033	£7,909
Change In Property Value	£5,248	£5,379	£9,924	£12,675	£14,587	£47,812
Net Return	£6,479	£6,716	£11,470	£14,435	£16,620	£55,721
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	18%	23%	26%	87%

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