Flat B5 2 beds 1 bath

Bromsgrove Street, Birmingham, West Midlands B5

West Midlands, England · B5

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£8,866

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£31,890

↗ 23%After 5 Years

Return On Investment

95%

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	£10,464	£10,621	£10,886	£11,159	£11,493	£54,624
Total Expenses	£8,601	£8,663	£8,732	£8,803	£8,879	£43,678
Profit Before Tax	£1,863	£1,958	£2,154	£2,355	£2,614	£10,945
Profit After Tax	£1,509	£1,586	£1,745	£1,908	£2,117	£8,866
Change In Property Value	£3,500	£3,588	£6,619	£8,454	£9,730	£31,890
Net Return	£5,009	£5,174	£8,364	£10,362	£11,847	£40,756
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	12%	19%	24%	28%	95%

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