Flat B20 3 beds 1 bath

Gibson Drive, Birmingham, West Midlands B20

West Midlands, England · B20

Initial Investment

First Year

£82,650First Year

Profit From Rental Income

After 5 Years

£21,838

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£61,274

↗ 23%After 5 Years

Return On Investment

101%

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	£19,860	£20,158	£20,662	£21,178	£21,814	£103,672
Total Expenses	£15,145	£15,232	£15,335	£15,442	£15,558	£76,711
Profit Before Tax	£4,715	£4,926	£5,326	£5,737	£6,256	£26,961
Profit After Tax	£3,819	£3,990	£4,314	£4,647	£5,067	£21,838
Change In Property Value	£6,725	£6,893	£12,718	£16,243	£18,695	£61,274
Net Return	£10,544	£10,883	£17,032	£20,890	£23,762	£83,112
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	13%	21%	25%	29%	101%

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