Flat B5 2 beds 2 baths

Timber Yard, Pershore Street, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£21,715

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£68,336

↗ 23%After 5 Years

Return On Investment

96%

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	£22,428	£22,764	£23,334	£23,917	£24,634	£117,077
Total Expenses	£17,793	£17,911	£18,046	£18,184	£18,334	£90,269
Profit Before Tax	£4,635	£4,854	£5,287	£5,732	£6,300	£26,808
Profit After Tax	£3,754	£3,931	£4,283	£4,643	£5,103	£21,715
Change In Property Value	£7,500	£7,688	£14,183	£18,115	£20,849	£68,336
Net Return	£11,254	£11,619	£18,466	£22,759	£25,952	£90,050
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	12%	20%	24%	28%	96%

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