Flat B16 2 beds 1 bath

Grosvenor Place, 65 Grosvenor Street West B16

West Midlands, England · B16

Initial Investment

First Year

£57,985First Year

Profit From Rental Income

After 5 Years

£14,722

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£43,268

↗ 23%After 5 Years

Return On Investment

100%

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	£14,112	£14,324	£14,682	£15,049	£15,500	£73,667
Total Expenses	£10,947	£11,015	£11,093	£11,174	£11,262	£55,491
Profit Before Tax	£3,165	£3,309	£3,588	£3,875	£4,239	£18,175
Profit After Tax	£2,563	£2,680	£2,907	£3,139	£3,433	£14,722
Change In Property Value	£4,749	£4,867	£8,980	£11,470	£13,201	£43,268
Net Return	£7,312	£7,548	£11,887	£14,609	£16,634	£57,990
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	13%	21%	25%	29%	100%

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