Flat B3 2 beds 2 baths

The Lightwell, 61 Cornwall Street, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£15,481

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£76,308

↗ 23%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,436	£20,743	£21,261	£21,793	£22,446	£106,679
Total Expenses	£17,335	£17,411	£17,506	£17,603	£17,711	£87,567
Profit Before Tax	£3,101	£3,331	£3,755	£4,189	£4,735	£19,112
Profit After Tax	£2,512	£2,698	£3,041	£3,393	£3,835	£15,481
Change In Property Value	£8,375	£8,584	£15,838	£20,229	£23,282	£76,308
Net Return	£10,887	£11,283	£18,880	£23,622	£27,117	£91,789
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	10%	11%	18%	22%	26%	87%

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