Flat B5 2 beds 1 bath

Belgrave Middleway, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£21,864

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£59,224

↗ 23%After 5 Years

Return On Investment

102%

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	£19,440	£19,732	£20,225	£20,731	£21,352	£101,479
Total Expenses	£14,704	£14,789	£14,891	£14,995	£15,109	£74,487
Profit Before Tax	£4,737	£4,943	£5,334	£5,736	£6,243	£26,992
Profit After Tax	£3,837	£4,004	£4,321	£4,646	£5,057	£21,864
Change In Property Value	£6,500	£6,663	£12,292	£15,700	£18,069	£59,224
Net Return	£10,337	£10,666	£16,613	£20,346	£23,126	£81,088
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	13%	13%	21%	26%	29%	102%

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