Flat B3 1 bed 1 bath

St Pauls Square, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£3,560

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£29,490

↗ 25%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,320	£7,430	£7,541	£7,730	£7,923	£37,944
Total Expenses	£6,593	£6,654	£6,706	£6,767	£6,829	£33,549
Profit Before Tax	£727	£776	£835	£963	£1,094	£4,395
Profit After Tax	£589	£628	£676	£780	£886	£3,560
Change In Property Value	£3,000	£5,535	£7,069	£8,136	£5,750	£29,490
Net Return	£3,589	£6,163	£7,746	£8,916	£6,636	£33,050
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	10%	17%	21%	24%	18%	89%

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