Flat B1 3 beds 3 baths

New Build Birmingham Apartment, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£33,814

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£91,103

↗ 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	£27,996	£28,416	£29,126	£29,854	£30,750	£146,143
Total Expenses	£20,668	£20,756	£20,870	£20,986	£21,119	£104,398
Profit Before Tax	£7,328	£7,660	£8,257	£8,868	£9,632	£41,745
Profit After Tax	£5,936	£6,205	£6,688	£7,183	£7,802	£33,814
Change In Property Value	£9,999	£10,249	£18,909	£24,151	£27,795	£91,103
Net Return	£15,935	£16,454	£25,597	£31,334	£35,597	£124,916
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	12%	13%	20%	24%	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