Flat B29 3 beds 1 bath

Hubert Croft, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£10,624

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£50,113

↗ 23%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,304	£14,519	£14,882	£15,254	£15,711	£74,669
Total Expenses	£12,159	£12,226	£12,306	£12,387	£12,475	£61,553
Profit Before Tax	£2,145	£2,292	£2,576	£2,867	£3,236	£13,116
Profit After Tax	£1,738	£1,857	£2,086	£2,322	£2,621	£10,624
Change In Property Value	£5,500	£5,638	£10,401	£13,285	£15,289	£50,113
Net Return	£7,238	£7,494	£12,488	£15,607	£17,911	£60,737
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	11%	19%	23%	27%	91%

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