Flat B12 2 beds 2 baths

Burj Digbeth, 25 Green St, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£23,101

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£61,502

↗ 23%After 5 Years

Return On Investment

102%

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	£19,944	£20,243	£20,749	£21,268	£21,906	£104,110
Total Expenses	£14,932	£15,013	£15,111	£15,212	£15,323	£75,590
Profit Before Tax	£5,012	£5,230	£5,638	£6,056	£6,583	£28,520
Profit After Tax	£4,060	£4,237	£4,567	£4,905	£5,332	£23,101
Change In Property Value	£6,750	£6,919	£12,765	£16,304	£18,764	£61,502
Net Return	£10,810	£11,155	£17,332	£21,209	£24,096	£84,603
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	13%	13%	21%	26%	29%	102%

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