Flat B27 2 beds 1 bath

Dorsington Road, Acocks Green, Birmingham B27

West Midlands, England · B27

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£8,326

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£29,612

↗ 23%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,900	£10,048	£10,300	£10,557	£10,874	£51,679
Total Expenses	£8,148	£8,209	£8,277	£8,346	£8,421	£41,400
Profit Before Tax	£1,752	£1,840	£2,023	£2,211	£2,453	£10,279
Profit After Tax	£1,419	£1,490	£1,639	£1,791	£1,987	£8,326
Change In Property Value	£3,250	£3,331	£6,146	£7,850	£9,035	£29,612
Net Return	£4,669	£4,822	£7,785	£9,641	£11,022	£37,938
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	12%	19%	24%	28%	95%

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