Flat B31 3 beds 1 bath

Bristol Road South, Northfield B31

West Midlands, England · B31

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£14,523

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£82,003

↗ 23%After 5 Years

Return On Investment

84%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,240	£21,559	£22,098	£22,650	£23,330	£110,876
Total Expenses	£18,407	£18,485	£18,582	£18,681	£18,791	£92,946
Profit Before Tax	£2,833	£3,074	£3,516	£3,969	£4,538	£17,930
Profit After Tax	£2,295	£2,490	£2,848	£3,215	£3,676	£14,523
Change In Property Value	£9,000	£9,225	£17,020	£21,738	£25,019	£82,003
Net Return	£11,295	£11,715	£19,868	£24,954	£28,695	£96,526
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	10%	10%	17%	22%	25%	84%

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