Flat B15 2 beds 2 baths

Tennant Street, Birmingham B15

West Midlands, England · B15

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£19,275

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£54,668

↗ 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	£17,724	£17,990	£18,440	£18,901	£19,468	£92,522
Total Expenses	£13,566	£13,645	£13,739	£13,835	£13,940	£68,726
Profit Before Tax	£4,158	£4,345	£4,701	£5,066	£5,527	£23,796
Profit After Tax	£3,368	£3,519	£3,807	£4,103	£4,477	£19,275
Change In Property Value	£6,000	£6,150	£11,347	£14,492	£16,679	£54,668
Net Return	£9,368	£9,669	£15,154	£18,595	£21,157	£73,943
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	13%	21%	25%	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