Flat B4 2 beds 1 bath

Belmont Row, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£23,741

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£66,058

↗ 23%After 5 Years

Return On Investment

100%

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	£21,420	£21,741	£22,285	£22,842	£23,527	£111,815
Total Expenses	£16,290	£16,383	£16,494	£16,607	£16,732	£82,506
Profit Before Tax	£5,130	£5,359	£5,791	£6,235	£6,795	£29,309
Profit After Tax	£4,156	£4,341	£4,691	£5,050	£5,504	£23,741
Change In Property Value	£7,250	£7,431	£13,711	£17,512	£20,154	£66,058
Net Return	£11,406	£11,772	£18,401	£22,562	£25,658	£89,798
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	13%	20%	25%	29%	100%

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