Flat B32 2 beds 1 bath

Cedarhurst, Birmingham B32

West Midlands, England · B32

Initial Investment

First Year

£41,200First Year

Profit From Rental Income

After 5 Years

£6,542

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£30,523

↗ 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	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£8,276	£8,337	£8,404	£8,473	£8,546	£42,037
Profit Before Tax	£1,324	£1,407	£1,583	£1,764	£1,998	£8,076
Profit After Tax	£1,072	£1,140	£1,283	£1,429	£1,618	£6,542
Change In Property Value	£3,350	£3,434	£6,335	£8,092	£9,313	£30,523
Net Return	£4,422	£4,574	£7,618	£9,521	£10,931	£37,065
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	11%	18%	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