Flat B1 2 beds 2 baths

Granville Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£14,780

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£50,113

↗ 23%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,396	£15,627	£16,018	£16,418	£16,911	£80,369
Total Expenses	£12,268	£12,337	£12,419	£12,503	£12,595	£62,123
Profit Before Tax	£3,128	£3,290	£3,598	£3,915	£4,316	£18,247
Profit After Tax	£2,534	£2,665	£2,915	£3,171	£3,496	£14,780
Change In Property Value	£5,500	£5,638	£10,401	£13,285	£15,289	£50,113
Net Return	£8,034	£8,302	£13,316	£16,456	£18,785	£64,892
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	12%	20%	25%	28%	97%

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