Flat B38 3 beds 3 baths

Grimpits Lane, Birmingham, Worcestershire B38

West Midlands, England · B38

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£15,139

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£130,976

↗ 23%After 5 Years

Return On Investment

77%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,480	£30,937	£31,711	£32,503	£33,478	£159,110
Total Expenses	£27,861	£27,953	£28,073	£28,196	£28,336	£140,420
Profit Before Tax	£2,619	£2,984	£3,637	£4,307	£5,142	£18,690
Profit After Tax	£2,121	£2,417	£2,946	£3,489	£4,165	£15,139
Change In Property Value	£14,375	£14,734	£27,185	£34,721	£39,961	£130,976
Net Return	£16,496	£17,152	£30,131	£38,210	£44,126	£146,115
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	9%	16%	20%	23%	77%

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