Flat B18 1 bed 1 bath

Hylton Street, Birmingham B18

West Midlands, England · B18

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£9,858

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£53,529

↗ 23%After 5 Years

Return On Investment

89%

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	£14,736	£14,957	£15,331	£15,714	£16,186	£76,924
Total Expenses	£12,797	£12,865	£12,946	£13,028	£13,118	£64,754
Profit Before Tax	£1,939	£2,092	£2,385	£2,686	£3,068	£12,170
Profit After Tax	£1,570	£1,694	£1,932	£2,176	£2,485	£9,858
Change In Property Value	£5,875	£6,022	£11,110	£14,190	£16,332	£53,529
Net Return	£7,445	£7,716	£13,042	£16,366	£18,817	£63,387
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	10%	11%	18%	23%	26%	89%

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