Flat B29 3 beds 1 bath

Hubert Croft, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£66,100First Year

Profit From Rental Income

After 5 Years

£10,330

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£49,429

↗ 23%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,100	£14,311	£14,669	£15,036	£15,487	£73,604
Total Expenses	£12,019	£12,087	£12,165	£12,246	£12,334	£60,851
Profit Before Tax	£2,081	£2,225	£2,504	£2,790	£3,153	£12,753
Profit After Tax	£1,685	£1,802	£2,028	£2,260	£2,554	£10,330
Change In Property Value	£5,425	£5,561	£10,259	£13,103	£15,081	£49,429
Net Return	£7,110	£7,363	£12,288	£15,363	£17,635	£59,759
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	11%	19%	23%	27%	90%

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