Flat B29 4 beds 1 bath

Tower View, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£29,662

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£100,225

↗ 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	£28,596	£29,025	£29,751	£30,494	£31,409	£149,275
Total Expenses	£22,317	£22,405	£22,521	£22,639	£22,773	£112,656
Profit Before Tax	£6,279	£6,619	£7,230	£7,855	£8,636	£36,619
Profit After Tax	£5,086	£5,362	£5,856	£6,363	£6,995	£29,662
Change In Property Value	£11,000	£11,275	£20,802	£26,569	£30,579	£100,225
Net Return	£16,086	£16,637	£26,658	£32,932	£37,574	£129,887
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	11%	12%	19%	23%	26%	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