Flat B12 2 beds 2 baths

Bradford Street, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£9,134

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£47,835

↗ 23%After 5 Years

Return On Investment

89%

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	£15,504	£15,737	£16,130	£16,533	£17,029	£80,933
Total Expenses	£13,694	£13,805	£13,926	£14,050	£14,181	£69,657
Profit Before Tax	£1,810	£1,931	£2,204	£2,483	£2,848	£11,276
Profit After Tax	£1,466	£1,564	£1,785	£2,011	£2,307	£9,134
Change In Property Value	£5,250	£5,381	£9,928	£12,681	£14,594	£47,835
Net Return	£6,716	£6,946	£11,713	£14,692	£16,901	£56,968
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	10%	11%	18%	23%	26%	89%

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