Flat B16 2 beds 2 baths

Birmingham Property Investment, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£89,982First Year

Profit From Rental Income

After 5 Years

£24,155

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£66,046

↗ 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	£21,540	£21,863	£22,410	£22,970	£23,659	£112,442
Total Expenses	£16,312	£16,405	£16,517	£16,631	£16,757	£82,621
Profit Before Tax	£5,228	£5,458	£5,893	£6,339	£6,902	£29,820
Profit After Tax	£4,235	£4,421	£4,773	£5,135	£5,591	£24,155
Change In Property Value	£7,249	£7,430	£13,708	£17,509	£20,151	£66,046
Net Return	£11,484	£11,851	£18,482	£22,643	£25,742	£90,201
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
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