Flat B5 2 beds 1 bath

33 Essex Street, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£-7,262

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£74,030

↗ 23%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£16,334	£16,402	£16,481	£16,563	£16,652	£82,432
Profit Before Tax	£-1,934	£-1,786	£-1,500	£-1,207	£-835	£-7,262
Profit After Tax	£-1,934	£-1,786	£-1,500	£-1,207	£-835	£-7,262
Change In Property Value	£8,125	£8,328	£15,365	£19,625	£22,587	£74,030
Net Return	£6,191	£6,542	£13,865	£18,418	£21,752	£66,768
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	6%	6%	14%	18%	21%	65%

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