Flat B5 2 beds 2 baths

Viceroy Close, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£45,850First Year

Profit From Rental Income

After 5 Years

£2,225

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£34,054

↗ 23%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,120	£9,257	£9,488	£9,725	£10,017	£47,608
Total Expenses	£8,843	£8,903	£8,969	£9,037	£9,109	£44,861
Profit Before Tax	£277	£354	£519	£689	£909	£2,747
Profit After Tax	£224	£287	£420	£558	£736	£2,225
Change In Property Value	£3,738	£3,831	£7,068	£9,028	£10,390	£34,054
Net Return	£3,962	£4,117	£7,488	£9,585	£11,126	£36,279
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	9%	9%	16%	21%	24%	79%

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