Flat B5 2 beds 2 baths

Hurst Street, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£10,855

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£61,502

↗ 23%After 5 Years

Return On Investment

87%

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	£16,476	£16,723	£17,141	£17,570	£18,097	£86,007
Total Expenses	£14,360	£14,431	£14,515	£14,602	£14,697	£72,605
Profit Before Tax	£2,116	£2,293	£2,626	£2,968	£3,399	£13,402
Profit After Tax	£1,714	£1,857	£2,127	£2,404	£2,754	£10,855
Change In Property Value	£6,750	£6,919	£12,765	£16,304	£18,764	£61,502
Net Return	£8,464	£8,776	£14,892	£18,708	£21,518	£72,357
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	11%	18%	23%	26%	87%

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