Flat B4 1 bed 1 bath

Luxury Birmingham Apartment, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£10,049

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£49,151

↗ 25%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,796	£11,973	£12,153	£12,456	£12,768	£61,146
Total Expenses	£9,615	£9,682	£9,741	£9,813	£9,887	£48,739
Profit Before Tax	£2,181	£2,291	£2,411	£2,643	£2,881	£12,407
Profit After Tax	£1,767	£1,855	£1,953	£2,141	£2,333	£10,049
Change In Property Value	£5,000	£9,225	£11,782	£13,560	£9,583	£49,151
Net Return	£6,767	£11,080	£13,736	£15,701	£11,916	£59,200
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	11%	18%	23%	26%	20%	97%

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