Flat B1 2 beds 2 baths

Charles Green Residence, Tenby Street, Birmingham, | Knight Frank B1

West Midlands, England · B1

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£40,652

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£113,893

↗ 23%After 5 Years

Return On Investment

95%

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	£36,396	£36,942	£37,865	£38,812	£39,976	£189,992
Total Expenses	£27,617	£27,767	£27,948	£28,134	£28,338	£139,804
Profit Before Tax	£8,779	£9,175	£9,917	£10,678	£11,638	£50,188
Profit After Tax	£7,111	£7,432	£8,033	£8,650	£9,427	£40,652
Change In Property Value	£12,500	£12,813	£23,639	£30,192	£34,749	£113,893
Net Return	£19,611	£20,244	£31,672	£38,842	£44,175	£154,545
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	12%	12%	19%	24%	27%	95%

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