Flat B1 1 bed 1 bath

Sapphire Heights, Tenby Street North, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£48,685First Year

Profit From Rental Income

After 5 Years

£8,506

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£39,062

↗ 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	£9,972	£10,122	£10,273	£10,530	£10,793	£51,691
Total Expenses	£8,111	£8,176	£8,233	£8,300	£8,369	£41,189
Profit Before Tax	£1,861	£1,945	£2,041	£2,230	£2,424	£10,501
Profit After Tax	£1,507	£1,576	£1,653	£1,806	£1,964	£8,506
Change In Property Value	£3,974	£7,332	£9,364	£10,777	£7,616	£39,062
Net Return	£5,481	£8,907	£11,017	£12,584	£9,580	£47,568
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
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