Flat B15 1 bed 1 bath

Lexington Gardens, Birmingham, West Midlands B15

West Midlands, England · B15

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£11,379

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£37,585

↗ 23%After 5 Years

Return On Investment

97%

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	£12,180	£12,363	£12,672	£12,989	£13,378	£63,581
Total Expenses	£9,764	£9,829	£9,903	£9,978	£10,060	£49,533
Profit Before Tax	£2,416	£2,534	£2,769	£3,011	£3,319	£14,048
Profit After Tax	£1,957	£2,053	£2,243	£2,439	£2,688	£11,379
Change In Property Value	£4,125	£4,228	£7,801	£9,963	£11,467	£37,585
Net Return	£6,082	£6,281	£10,044	£12,402	£14,155	£48,963
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	20%	25%	28%	97%

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