Flat B5 1 bed 1 bath

Upper Dean Street B5

West Midlands, England · B5

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£18,641

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£51,252

↗ 23%After 5 Years

Return On Investment

102%

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	£16,824	£17,076	£17,503	£17,941	£18,479	£87,824
Total Expenses	£12,791	£12,867	£12,956	£13,048	£13,148	£64,810
Profit Before Tax	£4,033	£4,210	£4,547	£4,893	£5,331	£23,013
Profit After Tax	£3,267	£3,410	£3,683	£3,963	£4,318	£18,641
Change In Property Value	£5,625	£5,766	£10,638	£13,587	£15,637	£51,252
Net Return	£8,892	£9,175	£14,321	£17,550	£19,955	£69,892
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	13%	21%	26%	29%	102%

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