Flat B1 1 bed 1 bath

Hands Off Birmingham Property Investment, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£13,738

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£47,835

↗ 23%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,700	£14,920	£15,294	£15,676	£16,146	£76,736
Total Expenses	£11,802	£11,870	£11,950	£12,032	£12,122	£59,776
Profit Before Tax	£2,898	£3,051	£3,343	£3,644	£4,024	£16,960
Profit After Tax	£2,348	£2,471	£2,708	£2,951	£3,260	£13,738
Change In Property Value	£5,250	£5,381	£9,928	£12,681	£14,594	£47,835
Net Return	£7,598	£7,852	£12,637	£15,632	£17,854	£61,573
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	12%	12%	20%	24%	28%	96%

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