Flat B18 2 beds 2 baths

70 Branston Street, Birmingham B18

West Midlands, England · B18

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£3,532

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£38,723

↗ 23%After 5 Years

Return On Investment

81%

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	£12,552	£12,740	£13,059	£13,385	£13,787	£65,523
Total Expenses	£12,000	£12,111	£12,229	£12,349	£12,474	£61,163
Profit Before Tax	£552	£630	£830	£1,036	£1,312	£4,360
Profit After Tax	£447	£510	£672	£839	£1,063	£3,532
Change In Property Value	£4,250	£4,356	£8,037	£10,265	£11,815	£38,723
Net Return	£4,697	£4,866	£8,710	£11,105	£12,878	£42,255
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	9%	17%	21%	25%	81%

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