Flat B12 2 beds 2 baths

Off Plan Birmingham Property Investment, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£110,982First Year

Profit From Rental Income

After 5 Years

£28,827

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£86,001

↗ 25%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,936	£22,265	£22,599	£23,164	£23,743	£113,707
Total Expenses	£15,453	£15,536	£15,611	£15,709	£15,809	£78,118
Profit Before Tax	£6,483	£6,729	£6,988	£7,455	£7,934	£35,589
Profit After Tax	£5,251	£5,450	£5,661	£6,039	£6,426	£28,827
Change In Property Value	£8,749	£16,141	£20,616	£23,727	£16,767	£86,001
Net Return	£14,000	£21,592	£26,277	£29,766	£23,194	£114,828
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	19%	24%	27%	21%	109%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change