Flat B7 3 beds 2 baths

Finstall Close, Birmingham, West Midlands B7

West Midlands, England · B7

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£14,394

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£43,279

↗ 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	£14,028	£14,238	£14,594	£14,959	£15,408	£73,228
Total Expenses	£10,941	£11,008	£11,087	£11,167	£11,255	£55,457
Profit Before Tax	£3,087	£3,230	£3,508	£3,792	£4,153	£17,771
Profit After Tax	£2,500	£2,617	£2,841	£3,072	£3,364	£14,394
Change In Property Value	£4,750	£4,869	£8,983	£11,473	£13,204	£43,279
Net Return	£7,250	£7,485	£11,824	£14,545	£16,569	£57,673
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	13%	20%	25%	29%	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