Flat B5 2 beds 2 baths

Timber Yard, Pershore Street B5

West Midlands, England · B5

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£25,543

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£68,336

↗ 23%After 5 Years

Return On Investment

100%

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	£16,888	£16,985	£17,101	£17,219	£17,350	£85,543
Profit Before Tax	£5,540	£5,779	£6,233	£6,697	£7,285	£31,534
Profit After Tax	£4,487	£4,681	£5,048	£5,425	£5,901	£25,543
Change In Property Value	£7,500	£7,688	£14,183	£18,115	£20,849	£68,336
Net Return	£11,987	£12,369	£19,232	£23,540	£26,750	£93,878
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	13%	21%	25%	29%	100%

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