Flat B1 2 beds 2 baths

Tenby Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£20,986

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£61,502

↗ 23%After 5 Years

Return On Investment

99%

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	£19,656	£19,951	£20,450	£20,961	£21,590	£102,607
Total Expenses	£15,144	£15,230	£15,333	£15,438	£15,554	£76,699
Profit Before Tax	£4,512	£4,721	£5,117	£5,523	£6,036	£25,908
Profit After Tax	£3,655	£3,824	£4,145	£4,473	£4,889	£20,986
Change In Property Value	£6,750	£6,919	£12,765	£16,304	£18,764	£61,502
Net Return	£10,405	£10,743	£16,910	£20,777	£23,653	£82,488
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	13%	20%	25%	28%	99%

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