Flat B23 2 beds 1 bath

Haywards Close, Birmingham B23

West Midlands, England · B23

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£5,394

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£26,195

↗ 23%After 5 Years

Return On Investment

89%

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	£8,496	£8,623	£8,839	£9,060	£9,332	£44,350
Total Expenses	£7,412	£7,471	£7,535	£7,601	£7,671	£37,691
Profit Before Tax	£1,084	£1,152	£1,304	£1,459	£1,661	£6,659
Profit After Tax	£878	£934	£1,056	£1,181	£1,345	£5,394
Change In Property Value	£2,875	£2,947	£5,437	£6,944	£7,992	£26,195
Net Return	£3,753	£3,880	£6,493	£8,126	£9,337	£31,589
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	18%	23%	26%	89%

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