Flat B3 0 beds 1 bath

The Lightwell, Cornwall Street, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£39,998First Year

Profit From Rental Income

After 5 Years

£4,570

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£31,947

↗ 25%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,932	£8,051	£8,172	£8,376	£8,585	£41,116
Total Expenses	£6,976	£7,038	£7,091	£7,153	£7,217	£35,474
Profit Before Tax	£956	£1,013	£1,081	£1,223	£1,369	£5,642
Profit After Tax	£775	£821	£876	£991	£1,109	£4,570
Change In Property Value	£3,250	£5,996	£7,658	£8,814	£6,229	£31,947
Net Return	£4,024	£6,817	£8,534	£9,805	£7,337	£36,517
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	17%	21%	25%	18%	91%

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