Flat B23 2 beds 1 bath

149 Gravelly Hill North, Birmingham B23

West Midlands, England · B23

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£3,596

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£33,029

↗ 23%After 5 Years

Return On Investment

82%

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	£10,704	£10,865	£11,136	£11,415	£11,757	£55,876
Total Expenses	£10,095	£10,187	£10,284	£10,384	£10,488	£51,437
Profit Before Tax	£609	£678	£852	£1,031	£1,269	£4,439
Profit After Tax	£493	£549	£690	£835	£1,028	£3,596
Change In Property Value	£3,625	£3,716	£6,855	£8,756	£10,077	£33,029
Net Return	£4,118	£4,265	£7,546	£9,591	£11,105	£36,624
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	10%	17%	22%	25%	82%

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