Flat B29 2 beds 2 baths

Union Place, Selly Park B29

West Midlands, England · B29

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£5,853

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£37,585

↗ 23%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,728	£10,889	£11,161	£11,440	£11,783	£56,002
Total Expenses	£9,619	£9,681	£9,751	£9,823	£9,900	£48,775
Profit Before Tax	£1,109	£1,208	£1,410	£1,617	£1,883	£7,226
Profit After Tax	£898	£978	£1,142	£1,310	£1,525	£5,853
Change In Property Value	£4,125	£4,228	£7,801	£9,963	£11,467	£37,585
Net Return	£5,023	£5,206	£8,943	£11,273	£12,992	£43,438
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	18%	22%	26%	86%

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