Flat B3 1 bed 1 bath

Water Street, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£6,061

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£35,634

↗ 25%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,844	£8,977	£9,111	£9,339	£9,573	£45,844
Total Expenses	£7,550	£7,613	£7,668	£7,732	£7,798	£38,361
Profit Before Tax	£1,294	£1,364	£1,444	£1,607	£1,774	£7,483
Profit After Tax	£1,048	£1,105	£1,169	£1,302	£1,437	£6,061
Change In Property Value	£3,625	£6,688	£8,542	£9,831	£6,947	£35,634
Net Return	£4,673	£7,793	£9,712	£11,133	£8,385	£41,695
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	11%	18%	22%	25%	19%	94%

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