Flat B1 3 beds 3 baths

New Build Birmingham Apartment, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£145,982First Year

Profit From Rental Income

After 5 Years

£39,114

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£102,492

↗ 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	£31,500	£31,972	£32,772	£33,591	£34,599	£164,434
Total Expenses	£23,002	£23,095	£23,218	£23,344	£23,487	£116,146
Profit Before Tax	£8,498	£8,877	£9,554	£10,247	£11,112	£48,289
Profit After Tax	£6,884	£7,191	£7,739	£8,300	£9,000	£39,114
Change In Property Value	£11,249	£11,530	£21,273	£27,170	£31,270	£102,492
Net Return	£18,132	£18,721	£29,011	£35,470	£40,271	£141,606
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
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