Flat B5 2 beds 2 baths

Kent Street, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£92,447First Year

Profit From Rental Income

After 5 Years

£25,296

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£67,651

↗ 23%After 5 Years

Return On Investment

101%

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	£22,212	£22,545	£23,109	£23,687	£24,397	£115,950
Total Expenses	£16,725	£16,821	£16,936	£17,054	£17,183	£84,719
Profit Before Tax	£5,487	£5,724	£6,173	£6,633	£7,214	£31,230
Profit After Tax	£4,444	£4,636	£5,000	£5,373	£5,844	£25,296
Change In Property Value	£7,425	£7,610	£14,041	£17,934	£20,640	£67,651
Net Return	£11,869	£12,247	£19,041	£23,307	£26,484	£92,948
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	13%	21%	25%	29%	101%

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