Flat B5 1 bed 1 bath

Smithfield Regeneration Investment, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£15,584

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£58,981

↗ 25%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,640	£14,860	£15,082	£15,460	£15,846	£75,888
Total Expenses	£11,186	£11,258	£11,321	£11,401	£11,482	£56,648
Profit Before Tax	£3,454	£3,602	£3,761	£4,059	£4,364	£19,240
Profit After Tax	£2,798	£2,917	£3,047	£3,288	£3,535	£15,584
Change In Property Value	£6,000	£11,070	£14,139	£16,273	£11,499	£58,981
Net Return	£8,798	£13,987	£17,185	£19,560	£15,034	£74,565
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	12%	19%	24%	27%	21%	102%

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