Flat B18 2 beds 2 baths

Branston Street, Birmingham B18

West Midlands, England · B18

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£14,101

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£62,641

↗ 23%After 5 Years

Return On Investment

91%

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	£20,304	£20,609	£21,124	£21,652	£22,301	£105,990
Total Expenses	£17,428	£17,562	£17,710	£17,861	£18,021	£88,582
Profit Before Tax	£2,876	£3,047	£3,414	£3,791	£4,280	£17,408
Profit After Tax	£2,330	£2,468	£2,765	£3,071	£3,467	£14,101
Change In Property Value	£6,875	£7,047	£13,001	£16,606	£19,112	£62,641
Net Return	£9,205	£9,515	£15,767	£19,677	£22,579	£76,741
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	19%	23%	27%	91%

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