Flat B4 2 beds 2 baths

Old Snow Hill, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£13,782

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£42,140

↗ 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	£13,656	£13,861	£14,207	£14,563	£14,999	£71,286
Total Expenses	£10,705	£10,772	£10,850	£10,929	£11,015	£54,271
Profit Before Tax	£2,951	£3,089	£3,358	£3,634	£3,984	£17,015
Profit After Tax	£2,390	£2,502	£2,720	£2,943	£3,227	£13,782
Change In Property Value	£4,625	£4,741	£8,746	£11,171	£12,857	£42,140
Net Return	£7,015	£7,243	£11,466	£14,114	£16,084	£55,922
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	12%	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