Flat B5 2 beds 2 baths

St. Lukes Road, Birmingham, West Midlands B5

West Midlands, England · B5

Initial Investment

First Year

£78,450First Year

Profit From Rental Income

After 5 Years

£9,885

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£58,541

↗ 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	£15,672	£15,907	£16,305	£16,712	£17,214	£81,810
Total Expenses	£13,764	£13,833	£13,916	£14,001	£14,093	£69,607
Profit Before Tax	£1,908	£2,074	£2,389	£2,712	£3,120	£12,203
Profit After Tax	£1,546	£1,680	£1,935	£2,197	£2,528	£9,885
Change In Property Value	£6,425	£6,586	£12,150	£15,519	£17,861	£58,541
Net Return	£7,971	£8,265	£14,085	£17,715	£20,388	£68,425
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	10%	11%	18%	23%	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