Flat B15 2 beds 1 bath

Bradshaw Close, Birmingham B15

West Midlands, England · B15

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£25,932

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£71,752

↗ 23%After 5 Years

Return On Investment

99%

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	£23,256	£23,605	£24,195	£24,800	£25,544	£121,399
Total Expenses	£17,649	£17,749	£17,869	£17,991	£18,126	£89,384
Profit Before Tax	£5,607	£5,856	£6,326	£6,809	£7,418	£32,015
Profit After Tax	£4,541	£4,743	£5,124	£5,515	£6,008	£25,932
Change In Property Value	£7,875	£8,072	£14,893	£19,021	£21,892	£71,752
Net Return	£12,416	£12,815	£20,017	£24,536	£27,900	£97,684
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	13%	20%	25%	28%	99%

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