Flat B18 2 beds 2 baths

70 Branston Street, Birmingham B18

West Midlands, England · B18

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£1,318

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£35,307

↗ 23%After 5 Years

Return On Investment

77%

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	£11,448	£11,620	£11,910	£12,208	£12,574	£59,760
Total Expenses	£11,394	£11,506	£11,623	£11,743	£11,867	£58,133
Profit Before Tax	£54	£114	£287	£465	£707	£1,627
Profit After Tax	£43	£92	£233	£377	£573	£1,318
Change In Property Value	£3,875	£3,972	£7,328	£9,360	£10,772	£35,307
Net Return	£3,918	£4,064	£7,561	£9,736	£11,345	£36,625
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	8%	9%	16%	20%	24%	77%

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