Flat B3 1 bed 1 bath

Mary Ann Street, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£42,100First Year

Profit From Rental Income

After 5 Years

£5,245

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£33,668

↗ 25%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,352	£8,477	£8,604	£8,820	£9,040	£43,293
Total Expenses	£7,243	£7,306	£7,359	£7,423	£7,487	£36,819
Profit Before Tax	£1,109	£1,172	£1,245	£1,397	£1,553	£6,475
Profit After Tax	£898	£949	£1,008	£1,131	£1,258	£5,245
Change In Property Value	£3,425	£6,319	£8,071	£9,289	£6,564	£33,668
Net Return	£4,323	£7,268	£9,079	£10,420	£7,822	£38,913
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	17%	22%	25%	19%	92%

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