Flat B4 2 beds 1 bath

Clive Passage, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£43,900First Year

Profit From Rental Income

After 5 Years

£8,749

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£32,573

↗ 23%After 5 Years

Return On Investment

94%

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	£10,560	£10,718	£10,986	£11,261	£11,599	£55,125
Total Expenses	£8,730	£8,791	£8,861	£8,932	£9,009	£44,323
Profit Before Tax	£1,830	£1,927	£2,125	£2,329	£2,590	£10,801
Profit After Tax	£1,483	£1,561	£1,721	£1,886	£2,098	£8,749
Change In Property Value	£3,575	£3,664	£6,761	£8,635	£9,938	£32,573
Net Return	£5,058	£5,225	£8,482	£10,521	£12,036	£41,322
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	12%	19%	24%	27%	94%

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