Flat B12 2 beds 1 bath

Eden Avenue, Balsall Heath, Birmingham, West Midlands B12

West Midlands, England · B12

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£20,140

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£56,946

↗ 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	£18,456	£18,733	£19,201	£19,681	£20,272	£96,343
Total Expenses	£14,110	£14,192	£14,289	£14,389	£14,498	£71,478
Profit Before Tax	£4,346	£4,541	£4,912	£5,293	£5,774	£24,865
Profit After Tax	£3,520	£3,678	£3,979	£4,287	£4,677	£20,140
Change In Property Value	£6,250	£6,406	£11,820	£15,096	£17,374	£56,946
Net Return	£9,770	£10,084	£15,798	£19,383	£22,051	£77,087
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	13%	21%	26%	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