Flat B5 2 beds 2 baths

Upper Dean Street B5

West Midlands, England · B5

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£28,766

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£76,308

↗ 23%After 5 Years

Return On Investment

99%

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	£25,044	£25,420	£26,055	£26,707	£27,508	£130,733
Total Expenses	£18,801	£18,907	£19,035	£19,166	£19,311	£95,220
Profit Before Tax	£6,243	£6,512	£7,020	£7,540	£8,197	£35,513
Profit After Tax	£5,057	£5,275	£5,686	£6,108	£6,640	£28,766
Change In Property Value	£8,375	£8,584	£15,838	£20,229	£23,282	£76,308
Net Return	£13,432	£13,859	£21,524	£26,336	£29,921	£105,074
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	13%	20%	25%	28%	99%

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