Flat B1 1 bed 1 bath

New Build Birmingham Apartment, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£48,985First Year

Profit From Rental Income

After 5 Years

£8,602

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£39,308

↗ 25%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,032	£10,182	£10,335	£10,594	£10,858	£52,002
Total Expenses	£8,150	£8,215	£8,271	£8,339	£8,408	£41,381
Profit Before Tax	£1,882	£1,968	£2,064	£2,255	£2,451	£10,620
Profit After Tax	£1,525	£1,594	£1,672	£1,827	£1,985	£8,602
Change In Property Value	£3,999	£7,378	£9,423	£10,845	£7,664	£39,308
Net Return	£5,524	£8,972	£11,095	£12,672	£9,649	£47,911
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	11%	18%	23%	26%	20%	98%

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