Flat B1 2 beds 2 baths

Tenby Street North, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£104,875First Year

Profit From Rental Income

After 5 Years

£26,705

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£75,739

↗ 23%After 5 Years

Return On Investment

98%

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	£23,280	£23,629	£24,220	£24,825	£25,570	£121,525
Total Expenses	£17,520	£17,601	£17,703	£17,807	£17,924	£88,555
Profit Before Tax	£5,760	£6,028	£6,517	£7,018	£7,646	£32,969
Profit After Tax	£4,666	£4,883	£5,279	£5,685	£6,193	£26,705
Change In Property Value	£8,313	£8,520	£15,720	£20,078	£23,108	£75,739
Net Return	£12,978	£13,403	£20,999	£25,763	£29,301	£102,444
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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