Flat B12 2 beds 2 baths

Lombard Street, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£82,982First Year

Profit From Rental Income

After 5 Years

£21,930

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£61,491

↗ 23%After 5 Years

Return On Investment

101%

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	£19,932	£20,231	£20,737	£21,255	£21,893	£104,048
Total Expenses	£15,196	£15,284	£15,388	£15,494	£15,611	£76,974
Profit Before Tax	£4,736	£4,947	£5,349	£5,761	£6,282	£27,074
Profit After Tax	£3,836	£4,007	£4,333	£4,666	£5,088	£21,930
Change In Property Value	£6,749	£6,917	£12,763	£16,301	£18,761	£61,491
Net Return	£10,585	£10,925	£17,095	£20,967	£23,849	£83,421
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	13%	21%	25%	29%	101%

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