Flat B4 2 beds 2 baths

Princip Street, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£115,550First Year

Profit From Rental Income

After 5 Years

£14,726

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£82,686

↗ 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	£21,420	£21,741	£22,285	£22,842	£23,527	£111,815
Total Expenses	£18,544	£18,622	£18,719	£18,819	£18,930	£93,635
Profit Before Tax	£2,876	£3,119	£3,565	£4,023	£4,597	£18,180
Profit After Tax	£2,330	£2,527	£2,888	£3,259	£3,724	£14,726
Change In Property Value	£9,075	£9,302	£17,162	£21,920	£25,228	£82,686
Net Return	£11,405	£11,828	£20,050	£25,178	£28,951	£97,412
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