Flat B5 2 beds 1 bath

St. John's Walk, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£1,897

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£33,029

↗ 23%After 5 Years

Return On Investment

78%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,844	£8,977	£9,201	£9,431	£9,714	£46,167
Total Expenses	£8,637	£8,697	£8,762	£8,829	£8,900	£43,824
Profit Before Tax	£207	£280	£439	£602	£814	£2,343
Profit After Tax	£167	£227	£356	£488	£660	£1,897
Change In Property Value	£3,625	£3,716	£6,855	£8,756	£10,077	£33,029
Net Return	£3,792	£3,943	£7,211	£9,244	£10,737	£34,926
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	9%	9%	16%	21%	24%	78%

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