Flat B16 2 beds 2 baths

Birmingham Property Investment, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£20,546

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£56,946

↗ 23%After 5 Years

Return On Investment

102%

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	£18,576	£18,855	£19,326	£19,809	£20,403	£96,969
Total Expenses	£14,134	£14,216	£14,314	£14,414	£14,524	£71,603
Profit Before Tax	£4,442	£4,638	£5,012	£5,395	£5,879	£25,366
Profit After Tax	£3,598	£3,757	£4,060	£4,370	£4,762	£20,546
Change In Property Value	£6,250	£6,406	£11,820	£15,096	£17,374	£56,946
Net Return	£9,848	£10,163	£15,879	£19,466	£22,137	£77,493
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	13%	21%	26%	29%	102%

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