Flat B4 1 bed 1 bath

Luxury Birmingham Apartment, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£6,374

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£39,320

↗ 25%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,444	£9,586	£9,729	£9,973	£10,222	£48,954
Total Expenses	£8,092	£8,157	£8,212	£8,278	£8,346	£41,085
Profit Before Tax	£1,352	£1,429	£1,518	£1,695	£1,876	£7,869
Profit After Tax	£1,095	£1,158	£1,229	£1,373	£1,520	£6,374
Change In Property Value	£4,000	£7,380	£9,426	£10,848	£7,666	£39,320
Net Return	£5,095	£8,538	£10,655	£12,221	£9,186	£45,694
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	17%	22%	25%	19%	93%

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