Flat B30 2 beds 3 baths

The Franklin, Bournville Lane, Birmingham B30

West Midlands, England · B30

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£3,703

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£56,946

↗ 23%After 5 Years

Return On Investment

80%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,752	£13,958	£14,307	£14,665	£15,105	£71,787
Total Expenses	£13,294	£13,361	£13,438	£13,518	£13,605	£67,216
Profit Before Tax	£458	£598	£869	£1,147	£1,500	£4,572
Profit After Tax	£371	£484	£704	£929	£1,215	£3,703
Change In Property Value	£6,250	£6,406	£11,820	£15,096	£17,374	£56,946
Net Return	£6,621	£6,890	£12,523	£16,025	£18,589	£60,649
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	9%	9%	16%	21%	24%	80%

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