Flat B23 1 bed 1 bath

Swan Gardens, Birmingham B23

West Midlands, England · B23

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£14,542

↗ 66%After 5 Years

Change In Property Value

After 5 Years

£15,945

↗ 23%After 5 Years

Return On Investment

139%

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	£9,000	£9,135	£9,363	£9,597	£9,885	£46,981
Total Expenses	£5,677	£5,737	£5,803	£5,870	£5,941	£29,028
Profit Before Tax	£3,323	£3,398	£3,561	£3,728	£3,944	£17,954
Profit After Tax	£2,691	£2,753	£2,884	£3,019	£3,195	£14,542
Change In Property Value	£1,750	£1,794	£3,309	£4,227	£4,865	£15,945
Net Return	£4,441	£4,546	£6,194	£7,246	£8,060	£30,487
Return From Rental Income (%)	12%	13%	13%	14%	15%	66%
Total Net Return (%)	20%	21%	28%	33%	37%	139%

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