Flat B13 2 beds 2 baths

Alcester Road, Birmingham, West Midlands B13

West Midlands, England · B13

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£8,720

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£41,001

↗ 23%After 5 Years

Return On Investment

90%

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	£13,296	£13,495	£13,833	£14,179	£14,604	£69,407
Total Expenses	£11,534	£11,624	£11,724	£11,826	£11,934	£58,642
Profit Before Tax	£1,762	£1,871	£2,109	£2,353	£2,670	£10,765
Profit After Tax	£1,427	£1,515	£1,708	£1,906	£2,163	£8,720
Change In Property Value	£4,500	£4,613	£8,510	£10,869	£12,510	£41,001
Net Return	£5,927	£6,128	£10,218	£12,775	£14,672	£49,721
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	11%	19%	23%	27%	90%

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