Flat B2 1 bed 1 bath

Bennetts Hill, Birmingham B2

West Midlands, England · B2

Initial Investment

First Year

£16,000First Year

Profit From Rental Income

After 5 Years

£-2,998

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£11,389

↗ 23%After 5 Years

Return On Investment

52%

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	£3,696	£3,751	£3,845	£3,941	£4,060	£19,294
Total Expenses	£4,353	£4,405	£4,457	£4,511	£4,565	£22,291
Profit Before Tax	£-657	£-653	£-612	£-569	£-506	£-2,998
Profit After Tax	£-657	£-653	£-612	£-569	£-506	£-2,998
Change In Property Value	£1,250	£1,281	£2,364	£3,019	£3,475	£11,389
Net Return	£593	£628	£1,752	£2,450	£2,969	£8,391
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	4%	4%	11%	15%	19%	52%

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