Flat B16 2 beds 2 baths

Symphony Court, Birmingham, West Midlands B16

West Midlands, England · B16

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£8,359

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£50,113

↗ 23%After 5 Years

Return On Investment

87%

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	£16,344	£16,589	£17,004	£17,429	£17,952	£85,318
Total Expenses	£14,734	£14,859	£14,994	£15,133	£15,278	£74,998
Profit Before Tax	£1,610	£1,730	£2,010	£2,296	£2,674	£10,320
Profit After Tax	£1,304	£1,401	£1,628	£1,860	£2,166	£8,359
Change In Property Value	£5,500	£5,638	£10,401	£13,285	£15,289	£50,113
Net Return	£6,804	£7,039	£12,029	£15,145	£17,455	£58,472
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	11%	18%	23%	26%	87%

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