Flat B4 2 beds 2 baths

Old Snow Hill, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£3,370

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£42,140

↗ 23%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,920	£11,084	£11,361	£11,645	£11,994	£57,004
Total Expenses	£10,432	£10,494	£10,565	£10,637	£10,715	£52,843
Profit Before Tax	£488	£590	£796	£1,008	£1,279	£4,161
Profit After Tax	£395	£478	£645	£816	£1,036	£3,370
Change In Property Value	£4,625	£4,741	£8,746	£11,171	£12,857	£42,140
Net Return	£5,020	£5,218	£9,391	£11,987	£13,893	£45,511
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	9%	17%	21%	25%	81%

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