Flat B4 2 beds 2 baths

Princip Street, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£115,550First Year

Profit From Rental Income

After 5 Years

£30,235

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£82,686

↗ 23%After 5 Years

Return On Investment

98%

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	£26,808	£27,210	£27,890	£28,588	£29,445	£139,941
Total Expenses	£20,264	£20,377	£20,514	£20,653	£20,807	£102,614
Profit Before Tax	£6,544	£6,833	£7,377	£7,935	£8,639	£37,327
Profit After Tax	£5,301	£5,535	£5,975	£6,427	£6,997	£30,235
Change In Property Value	£9,075	£9,302	£17,162	£21,920	£25,228	£82,686
Net Return	£14,376	£14,837	£23,137	£28,347	£32,225	£112,921
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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