Flat B5 2 beds 1 bath

Bromsgrove Street, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£15,079

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£43,279

↗ 23%After 5 Years

Return On Investment

101%

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	£14,208	£14,421	£14,782	£15,151	£15,606	£74,168
Total Expenses	£10,959	£11,026	£11,105	£11,186	£11,274	£55,551
Profit Before Tax	£3,249	£3,395	£3,676	£3,965	£4,331	£18,616
Profit After Tax	£2,632	£2,750	£2,978	£3,212	£3,508	£15,079
Change In Property Value	£4,750	£4,869	£8,983	£11,473	£13,204	£43,279
Net Return	£7,382	£7,619	£11,961	£14,685	£16,713	£58,358
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	13%	21%	25%	29%	101%

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