Flat B1 2 beds 2 baths

Hands Off Birmingham Property Investment, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£28,551

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£79,725

↗ 23%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,504	£24,872	£25,493	£26,131	£26,915	£127,914
Total Expenses	£18,337	£18,419	£18,525	£18,632	£18,753	£92,666
Profit Before Tax	£6,167	£6,452	£6,969	£7,499	£8,161	£35,248
Profit After Tax	£4,996	£5,226	£5,645	£6,074	£6,611	£28,551
Change In Property Value	£8,750	£8,969	£16,547	£21,135	£24,324	£79,725
Net Return	£13,746	£14,195	£22,192	£27,208	£30,935	£108,276
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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