Flat B4 2 beds 2 baths

Luxury Birmingham Apartment, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£10,693

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£68,336

↗ 23%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,700	£17,965	£18,415	£18,875	£19,441	£92,396
Total Expenses	£15,673	£15,745	£15,833	£15,923	£16,022	£79,195
Profit Before Tax	£2,028	£2,220	£2,582	£2,952	£3,419	£13,201
Profit After Tax	£1,642	£1,799	£2,091	£2,391	£2,770	£10,693
Change In Property Value	£7,500	£7,688	£14,183	£18,115	£20,849	£68,336
Net Return	£9,142	£9,486	£16,275	£20,507	£23,619	£79,028
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	10%	10%	17%	22%	25%	85%

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