Flat B28 3 beds 1 bath

School Road, Hall Green B28

West Midlands, England · B28

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£16,859

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£74,030

↗ 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	£20,376	£20,682	£21,199	£21,729	£22,381	£106,365
Total Expenses	£16,932	£17,009	£17,103	£17,200	£17,308	£85,552
Profit Before Tax	£3,444	£3,673	£4,095	£4,529	£5,073	£20,814
Profit After Tax	£2,790	£2,975	£3,317	£3,668	£4,109	£16,859
Change In Property Value	£8,125	£8,328	£15,365	£19,625	£22,587	£74,030
Net Return	£10,915	£11,303	£18,683	£23,293	£26,695	£90,889
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
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