Flat B3 1 bed 1 bath

St. Pauls Square, Birmingham, West Midlands B3

West Midlands, England · B3

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£26,599

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£86,013

↗ 25%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,348	£21,668	£21,993	£22,543	£23,107	£110,659
Total Expenses	£15,396	£15,478	£15,552	£15,648	£15,747	£77,821
Profit Before Tax	£5,952	£6,190	£6,442	£6,895	£7,359	£32,838
Profit After Tax	£4,821	£5,014	£5,218	£5,585	£5,961	£26,599
Change In Property Value	£8,750	£16,144	£20,619	£23,731	£16,770	£86,013
Net Return	£13,571	£21,158	£25,837	£29,315	£22,731	£112,612
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	12%	19%	23%	26%	20%	101%

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