Flat B12 2 beds 1 bath

Lombard Street, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£22,829

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£63,780

↗ 23%After 5 Years

Return On Investment

100%

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	£20,676	£20,986	£21,511	£22,049	£22,710	£107,932
Total Expenses	£15,745	£15,835	£15,942	£16,052	£16,173	£79,747
Profit Before Tax	£4,931	£5,151	£5,568	£5,996	£6,537	£28,184
Profit After Tax	£3,994	£4,173	£4,510	£4,857	£5,295	£22,829
Change In Property Value	£7,000	£7,175	£13,238	£16,908	£19,459	£63,780
Net Return	£10,994	£11,348	£17,748	£21,765	£24,754	£86,609
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	13%	21%	25%	29%	100%

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