Flat B16 3 beds 3 baths

Birmingham Property Investment, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£34,156

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£91,114

↗ 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	£29,724	£30,170	£30,924	£31,697	£32,648	£155,163
Total Expenses	£22,314	£22,439	£22,589	£22,742	£22,911	£112,996
Profit Before Tax	£7,410	£7,731	£8,335	£8,955	£9,737	£42,167
Profit After Tax	£6,002	£6,262	£6,752	£7,253	£7,887	£34,156
Change In Property Value	£10,000	£10,250	£18,911	£24,154	£27,799	£91,114
Net Return	£16,002	£16,512	£25,663	£31,407	£35,686	£125,270
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	12%	13%	20%	24%	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