Flat B5 1 bed 1 bath

Belgrave Middleway, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£37,750First Year

Profit From Rental Income

After 5 Years

£3,824

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£30,105

↗ 25%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,476	£7,588	£7,702	£7,895	£8,092	£38,752
Total Expenses	£6,689	£6,750	£6,803	£6,864	£6,926	£34,032
Profit Before Tax	£787	£838	£899	£1,031	£1,166	£4,721
Profit After Tax	£637	£679	£728	£835	£944	£3,824
Change In Property Value	£3,063	£5,650	£7,217	£8,306	£5,869	£30,105
Net Return	£3,700	£6,329	£7,945	£9,141	£6,814	£33,928
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	17%	21%	24%	18%	90%

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