Flat B4 2 beds 2 baths

Belmont Row, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£16,461

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£88,836

↗ 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	£23,016	£23,361	£23,945	£24,544	£25,280	£120,147
Total Expenses	£19,775	£19,855	£19,957	£20,060	£20,177	£99,824
Profit Before Tax	£3,241	£3,506	£3,989	£4,483	£5,103	£20,322
Profit After Tax	£2,625	£2,840	£3,231	£3,632	£4,134	£16,461
Change In Property Value	£9,750	£9,994	£18,438	£23,550	£27,104	£88,836
Net Return	£12,375	£12,834	£21,669	£27,182	£31,238	£105,297
Return From Rental Income (%)	2%	2%	3%	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