Flat B1 2 beds 2 baths

Hands Off Birmingham Property Investment, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£23,259

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£68,324

↗ 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	£21,000	£21,315	£21,848	£22,394	£23,066	£109,623
Total Expenses	£16,001	£16,078	£16,174	£16,273	£16,383	£80,908
Profit Before Tax	£4,999	£5,237	£5,674	£6,121	£6,683	£28,715
Profit After Tax	£4,050	£4,242	£4,596	£4,958	£5,413	£23,259
Change In Property Value	£7,499	£7,686	£14,181	£18,112	£20,846	£68,324
Net Return	£11,548	£11,928	£18,777	£23,071	£26,259	£91,583
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
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