Flat B12 2 beds 1 bath

Belgrave Village, Griffiths Close, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£104,350First Year

Profit From Rental Income

After 5 Years

£27,383

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£75,397

↗ 23%After 5 Years

Return On Investment

98%

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	£24,444	£24,811	£25,431	£26,067	£26,849	£127,601
Total Expenses	£18,521	£18,625	£18,750	£18,879	£19,020	£93,795
Profit Before Tax	£5,923	£6,185	£6,680	£7,188	£7,829	£33,806
Profit After Tax	£4,798	£5,010	£5,411	£5,822	£6,342	£27,383
Change In Property Value	£8,275	£8,482	£15,649	£19,987	£23,004	£75,397
Net Return	£13,073	£13,492	£21,060	£25,810	£29,345	£102,780
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	13%	20%	25%	28%	98%

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