Flat B5 1 bed 1 bath

Kent Street, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£66,698First Year

Profit From Rental Income

After 5 Years

£7,178

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£49,884

↗ 23%After 5 Years

Return On Investment

86%

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	£13,356	£13,556	£13,895	£14,243	£14,670	£69,720
Total Expenses	£12,024	£12,090	£12,167	£12,246	£12,331	£60,858
Profit Before Tax	£1,332	£1,466	£1,728	£1,997	£2,339	£8,862
Profit After Tax	£1,079	£1,188	£1,400	£1,617	£1,894	£7,178
Change In Property Value	£5,475	£5,612	£10,354	£13,224	£15,220	£49,884
Net Return	£6,554	£6,799	£11,753	£14,841	£17,114	£57,062
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	10%	18%	22%	26%	86%

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