Flat B1 2 beds 2 baths

Helena Street, Birmingham, West Midlands, UK B1

West Midlands, England · B1

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£6,532

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£43,279

↗ 23%After 5 Years

Return On Investment

86%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£11,972	£12,064	£12,164	£12,267	£12,375	£60,842
Profit Before Tax	£1,228	£1,334	£1,569	£1,810	£2,123	£8,064
Profit After Tax	£994	£1,081	£1,271	£1,466	£1,720	£6,532
Change In Property Value	£4,750	£4,869	£8,983	£11,473	£13,204	£43,279
Net Return	£5,744	£5,950	£10,254	£12,939	£14,924	£49,811
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	10%	10%	18%	22%	26%	86%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change