Flat B4 1 bed 1 bath

Princip Street, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£80,550First Year

Profit From Rental Income

After 5 Years

£15,897

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£64,633

↗ 25%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,516	£15,749	£15,985	£16,385	£16,794	£80,429
Total Expenses	£12,014	£12,087	£12,152	£12,233	£12,317	£60,802
Profit Before Tax	£3,502	£3,662	£3,833	£4,151	£4,477	£19,626
Profit After Tax	£2,837	£2,966	£3,105	£3,363	£3,627	£15,897
Change In Property Value	£6,575	£12,131	£15,494	£17,832	£12,601	£64,633
Net Return	£9,412	£15,097	£18,599	£21,195	£16,228	£80,530
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	19%	23%	26%	20%	100%

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