Flat B16 2 beds 2 baths

Birmingham Property Investment, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£89,982First Year

Profit From Rental Income

After 5 Years

£17,788

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£66,046

↗ 23%After 5 Years

Return On Investment

93%

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	£19,140	£19,427	£19,913	£20,411	£21,023	£99,913
Total Expenses	£15,418	£15,492	£15,584	£15,678	£15,782	£77,953
Profit Before Tax	£3,722	£3,935	£4,329	£4,733	£5,241	£21,960
Profit After Tax	£3,015	£3,187	£3,506	£3,834	£4,246	£17,788
Change In Property Value	£7,249	£7,430	£13,708	£17,509	£20,151	£66,046
Net Return	£10,264	£10,617	£17,215	£21,342	£24,396	£83,834
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	11%	12%	19%	24%	27%	93%

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