Flat B5 1 bed 1 bath

Kent Street, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£66,698First Year

Profit From Rental Income

After 5 Years

£20,801

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£49,884

↗ 23%After 5 Years

Return On Investment

106%

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	£16,380	£16,626	£17,041	£17,467	£17,991	£85,506
Total Expenses	£11,827	£11,886	£11,959	£12,035	£12,119	£59,826
Profit Before Tax	£4,553	£4,740	£5,082	£5,432	£5,872	£25,680
Profit After Tax	£3,688	£3,839	£4,116	£4,400	£4,756	£20,801
Change In Property Value	£5,475	£5,612	£10,354	£13,224	£15,220	£49,884
Net Return	£9,163	£9,451	£14,470	£17,624	£19,976	£70,684
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	14%	14%	22%	26%	30%	106%

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