Flat B12 2 beds 2 baths

Off Plan Birmingham Property Investment, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£84,732First Year

Profit From Rental Income

After 5 Years

£20,870

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£67,570

↗ 25%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,244	£17,503	£17,765	£18,209	£18,665	£89,386
Total Expenses	£12,571	£12,647	£12,714	£12,800	£12,888	£63,620
Profit Before Tax	£4,673	£4,856	£5,051	£5,409	£5,776	£25,765
Profit After Tax	£3,785	£3,933	£4,091	£4,381	£4,679	£20,870
Change In Property Value	£6,874	£12,682	£16,198	£18,642	£13,174	£67,570
Net Return	£10,659	£16,615	£20,289	£23,024	£17,852	£88,440
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	20%	24%	27%	21%	112%

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