Flat B18 2 beds 1 bath

Chamberlain Court, Birmingham B18

West Midlands, England · B18

Initial Investment

First Year

£46,600First Year

Profit From Rental Income

After 5 Years

£9,814

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£34,623

↗ 23%After 5 Years

Return On Investment

95%

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	£11,220	£11,388	£11,673	£11,965	£12,324	£58,570
Total Expenses	£9,153	£9,215	£9,287	£9,360	£9,438	£46,453
Profit Before Tax	£2,067	£2,173	£2,386	£2,605	£2,885	£12,117
Profit After Tax	£1,675	£1,760	£1,933	£2,110	£2,337	£9,814
Change In Property Value	£3,800	£3,895	£7,186	£9,178	£10,564	£34,623
Net Return	£5,475	£5,655	£9,119	£11,288	£12,901	£44,438
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	12%	12%	20%	24%	28%	95%

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