Flat B4 1 bed 1 bath

Shadwell Street, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£66,400First Year

Profit From Rental Income

After 5 Years

£11,740

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£53,574

↗ 25%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,864	£13,057	£13,253	£13,584	£13,924	£66,682
Total Expenses	£10,301	£10,370	£10,430	£10,505	£10,582	£52,188
Profit Before Tax	£2,563	£2,687	£2,822	£3,079	£3,342	£14,493
Profit After Tax	£2,076	£2,177	£2,286	£2,494	£2,707	£11,740
Change In Property Value	£5,450	£10,055	£12,843	£14,781	£10,445	£53,574
Net Return	£7,526	£12,232	£15,129	£17,275	£13,152	£65,314
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	11%	18%	23%	26%	20%	98%

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