Flat B3 1 bed 1 bath

Newhall Street, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£7,071

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£38,092

↗ 25%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,456	£9,598	£9,742	£9,985	£10,235	£49,016
Total Expenses	£7,933	£7,997	£8,052	£8,118	£8,186	£40,287
Profit Before Tax	£1,523	£1,601	£1,690	£1,867	£2,049	£8,729
Profit After Tax	£1,234	£1,297	£1,368	£1,512	£1,660	£7,071
Change In Property Value	£3,875	£7,149	£9,131	£10,509	£7,427	£38,092
Net Return	£5,109	£8,446	£10,500	£12,022	£9,086	£45,163
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	11%	18%	22%	25%	19%	95%

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