Flat B33 1 bed 1 bath

Meon Grove, Birmingham B33

West Midlands, England · B33

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£7,263

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£20,501

↗ 23%After 5 Years

Return On Investment

99%

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	£6,648	£6,748	£6,916	£7,089	£7,302	£34,703
Total Expenses	£5,081	£5,110	£5,145	£5,181	£5,220	£25,736
Profit Before Tax	£1,567	£1,638	£1,771	£1,909	£2,082	£8,967
Profit After Tax	£1,270	£1,327	£1,435	£1,546	£1,686	£7,263
Change In Property Value	£2,250	£2,306	£4,255	£5,435	£6,255	£20,501
Net Return	£3,520	£3,633	£5,690	£6,981	£7,941	£27,764
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	13%	20%	25%	28%	99%

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