Flat B16 1 bed 1 bath

Birmingham Property Investment, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£9,657

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£41,766

↗ 25%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,656	£10,816	£10,978	£11,253	£11,534	£55,236
Total Expenses	£8,534	£8,600	£8,657	£8,726	£8,797	£43,314
Profit Before Tax	£2,122	£2,216	£2,321	£2,526	£2,737	£11,923
Profit After Tax	£1,719	£1,795	£1,880	£2,046	£2,217	£9,657
Change In Property Value	£4,249	£7,839	£10,012	£11,523	£8,143	£41,766
Net Return	£5,968	£9,634	£11,892	£13,569	£10,360	£51,423
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	11%	19%	23%	26%	20%	99%

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