Flat B4 1 bed 1 bath

Luxury Birmingham Apartment, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£7,293

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£41,778

↗ 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	£10,032	£10,182	£10,335	£10,594	£10,858	£52,002
Total Expenses	£8,473	£8,538	£8,594	£8,662	£8,731	£42,998
Profit Before Tax	£1,559	£1,644	£1,741	£1,932	£2,127	£9,003
Profit After Tax	£1,263	£1,332	£1,410	£1,565	£1,723	£7,293
Change In Property Value	£4,250	£7,841	£10,015	£11,526	£8,145	£41,778
Net Return	£5,513	£9,173	£11,425	£13,091	£9,868	£49,071
Return From Rental Income (%)	2%	3%	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