Flat B1 2 beds 2 baths

Goodman Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£19,663

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£59,224

↗ 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	£18,924	£19,208	£19,688	£20,180	£20,786	£98,786
Total Expenses	£14,708	£14,794	£14,896	£15,000	£15,113	£74,510
Profit Before Tax	£4,216	£4,414	£4,793	£5,181	£5,672	£24,276
Profit After Tax	£3,415	£3,575	£3,882	£4,196	£4,595	£19,663
Change In Property Value	£6,500	£6,663	£12,292	£15,700	£18,069	£59,224
Net Return	£9,915	£10,238	£16,174	£19,896	£22,664	£78,887
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	12%	13%	20%	25%	29%	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