Flat B12 0 beds 0 baths

Bradford Street, Deritend, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£42,441

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£113,893

↗ 23%After 5 Years

Return On Investment

96%

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	£36,924	£37,478	£38,415	£39,375	£40,556	£192,748
Total Expenses	£27,722	£27,874	£28,057	£28,245	£28,453	£140,351
Profit Before Tax	£9,202	£9,604	£10,357	£11,130	£12,103	£52,397
Profit After Tax	£7,454	£7,779	£8,389	£9,015	£9,804	£42,441
Change In Property Value	£12,500	£12,813	£23,639	£30,192	£34,749	£113,893
Net Return	£19,954	£20,592	£32,029	£39,207	£44,552	£156,334
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	12%	13%	20%	24%	27%	96%

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