Flat B5 2 beds 2 baths

Hurst Street, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£17,263

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£82,003

↗ 23%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,960	£22,289	£22,847	£23,418	£24,120	£114,634
Total Expenses	£18,479	£18,558	£18,657	£18,758	£18,871	£93,322
Profit Before Tax	£3,481	£3,731	£4,190	£4,660	£5,250	£21,312
Profit After Tax	£2,820	£3,022	£3,394	£3,775	£4,252	£17,263
Change In Property Value	£9,000	£9,225	£17,020	£21,738	£25,019	£82,003
Net Return	£11,820	£12,247	£20,414	£25,513	£29,271	£99,266
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	10%	11%	18%	22%	26%	87%

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