Flat B1 1 bed 2 baths

Tenby Street North, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£99,432First Year

Profit From Rental Income

After 5 Years

£25,048

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£72,196

↗ 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	£22,188	£22,521	£23,084	£23,661	£24,371	£115,824
Total Expenses	£16,794	£16,873	£16,972	£17,074	£17,188	£84,901
Profit Before Tax	£5,394	£5,648	£6,112	£6,587	£7,183	£30,924
Profit After Tax	£4,369	£4,575	£4,950	£5,335	£5,818	£25,048
Change In Property Value	£7,924	£8,122	£14,985	£19,139	£22,027	£72,196
Net Return	£12,293	£12,697	£19,935	£24,474	£27,846	£97,245
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