Flat B29 2 beds 1 bath

Arkell Way, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£13,201

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£56,946

↗ 23%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,248	£16,492	£16,904	£17,327	£17,846	£84,817
Total Expenses	£13,544	£13,614	£13,698	£13,784	£13,879	£68,519
Profit Before Tax	£2,704	£2,878	£3,206	£3,542	£3,968	£16,298
Profit After Tax	£2,191	£2,331	£2,597	£2,869	£3,214	£13,201
Change In Property Value	£6,250	£6,406	£11,820	£15,096	£17,374	£56,946
Net Return	£8,441	£8,737	£14,416	£17,965	£20,588	£70,148
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	19%	24%	27%	92%

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