Flat B3 2 beds 1 bath

Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£137,961First Year

Profit From Rental Income

After 5 Years

£33,179

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£97,272

↗ 23%After 5 Years

Return On Investment

95%

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	£30,720	£31,181	£31,960	£32,759	£33,742	£160,363
Total Expenses	£23,587	£23,715	£23,870	£24,028	£24,202	£119,401
Profit Before Tax	£7,133	£7,466	£8,091	£8,732	£9,540	£40,962
Profit After Tax	£5,778	£6,047	£6,554	£7,073	£7,727	£33,179
Change In Property Value	£10,676	£10,943	£20,189	£25,786	£29,678	£97,272
Net Return	£16,454	£16,990	£26,743	£32,859	£37,405	£130,451
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	12%	12%	19%	24%	27%	95%

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