Flat B12 3 beds 1 bath

Shawbury Grove, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£8,409

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£31,890

↗ 23%After 5 Years

Return On Investment

94%

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	£10,344	£10,499	£10,762	£11,031	£11,362	£53,997
Total Expenses	£8,589	£8,650	£8,720	£8,790	£8,866	£43,615
Profit Before Tax	£1,755	£1,849	£2,042	£2,240	£2,495	£10,382
Profit After Tax	£1,422	£1,497	£1,654	£1,815	£2,021	£8,409
Change In Property Value	£3,500	£3,588	£6,619	£8,454	£9,730	£31,890
Net Return	£4,922	£5,085	£8,273	£10,268	£11,751	£40,299
Return From Rental Income (%)	3%	3%	4%	4%	5%	20%
Total Net Return (%)	11%	12%	19%	24%	27%	94%

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