Flat B23 2 beds 2 baths

Highcroft Road, Birmingham B23

West Midlands, England · B23

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£17,949

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£51,252

↗ 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	£16,620	£16,869	£17,291	£17,723	£18,255	£86,759
Total Expenses	£12,751	£12,826	£12,914	£13,005	£13,104	£64,599
Profit Before Tax	£3,869	£4,044	£4,377	£4,719	£5,151	£22,159
Profit After Tax	£3,134	£3,275	£3,545	£3,822	£4,172	£17,949
Change In Property Value	£5,625	£5,766	£10,638	£13,587	£15,637	£51,252
Net Return	£8,759	£9,041	£14,183	£17,409	£19,809	£69,201
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