Flat B18 0 beds 0 baths

8 Great Hampton Street, Birmingham B18

West Midlands, England · B18

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£39,506

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£110,589

↗ 25%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,212	£28,635	£29,065	£29,791	£30,536	£146,239
Total Expenses	£19,300	£19,392	£19,476	£19,591	£19,708	£97,467
Profit Before Tax	£8,912	£9,243	£9,588	£10,201	£10,828	£48,772
Profit After Tax	£7,219	£7,487	£7,767	£8,262	£8,771	£39,506
Change In Property Value	£11,250	£20,756	£26,510	£30,511	£21,561	£110,589
Net Return	£18,469	£28,243	£34,277	£38,773	£30,332	£150,094
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	19%	23%	27%	21%	103%

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