Flat B1 1 bed 1 bath

Granville Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£26,185First Year

Profit From Rental Income

After 5 Years

£419

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£19,123

↗ 23%After 5 Years

Return On Investment

75%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,880	£5,968	£6,117	£6,270	£6,458	£30,694
Total Expenses	£5,919	£5,974	£6,031	£6,091	£6,152	£30,166
Profit Before Tax	£-39	£-5	£86	£180	£306	£528
Profit After Tax	£-39	£-5	£70	£146	£248	£419
Change In Property Value	£2,099	£2,151	£3,969	£5,069	£5,834	£19,123
Net Return	£2,060	£2,146	£4,039	£5,215	£6,082	£19,542
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	8%	8%	15%	20%	23%	75%

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