Flat B1 4 beds 2 baths

St. Marks Crescent, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£19,038

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£59,224

↗ 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	£18,204	£18,477	£18,939	£19,412	£19,995	£95,027
Total Expenses	£14,136	£14,209	£14,298	£14,390	£14,490	£71,524
Profit Before Tax	£4,068	£4,268	£4,641	£5,023	£5,504	£23,504
Profit After Tax	£3,295	£3,457	£3,759	£4,069	£4,459	£19,038
Change In Property Value	£6,500	£6,663	£12,292	£15,700	£18,069	£59,224
Net Return	£9,795	£10,119	£16,051	£19,769	£22,528	£78,262
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
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