Flat B4 2 beds 2 baths

Old Snow Hill, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£792

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£33,029

↗ 23%After 5 Years

Return On Investment

76%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,556	£8,684	£8,901	£9,124	£9,398	£44,663
Total Expenses	£8,608	£8,667	£8,732	£8,798	£8,868	£43,674
Profit Before Tax	£-52	£17	£169	£326	£530	£989
Profit After Tax	£-52	£14	£137	£264	£429	£792
Change In Property Value	£3,625	£3,716	£6,855	£8,756	£10,077	£33,029
Net Return	£3,573	£3,729	£6,993	£9,020	£10,506	£33,820
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	8%	8%	16%	20%	24%	76%

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