Flat B5 2 beds 1 bath

Essex Street, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£4,740

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£42,140

↗ 23%After 5 Years

Return On Investment

83%

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	£11,280	£11,449	£11,735	£12,029	£12,390	£58,883
Total Expenses	£10,468	£10,531	£10,602	£10,676	£10,754	£53,031
Profit Before Tax	£812	£918	£1,133	£1,353	£1,635	£5,852
Profit After Tax	£658	£744	£918	£1,096	£1,325	£4,740
Change In Property Value	£4,625	£4,741	£8,746	£11,171	£12,857	£42,140
Net Return	£5,283	£5,485	£9,664	£12,267	£14,182	£46,880
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	10%	17%	22%	25%	83%

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