Flat B29 0 beds 0 baths

Cottrell Way, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£9,765

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£47,835

↗ 23%After 5 Years

Return On Investment

90%

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	£13,656	£13,861	£14,207	£14,563	£14,999	£71,286
Total Expenses	£11,697	£11,764	£11,841	£11,921	£12,007	£59,231
Profit Before Tax	£1,959	£2,097	£2,366	£2,642	£2,992	£12,056
Profit After Tax	£1,587	£1,699	£1,916	£2,140	£2,424	£9,765
Change In Property Value	£5,250	£5,381	£9,928	£12,681	£14,594	£47,835
Net Return	£6,837	£7,080	£11,845	£14,821	£17,018	£57,600
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	19%	23%	27%	90%

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