Flat B12 1 bed 1 bath

Fabrick Square, Lombard Street, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£-1,988

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£30,751

↗ 23%After 5 Years

Return On Investment

69%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,500	£7,612	£7,803	£7,998	£8,238	£39,151
Total Expenses	£8,106	£8,163	£8,225	£8,289	£8,355	£41,139
Profit Before Tax	£-606	£-551	£-423	£-291	£-118	£-1,988
Profit After Tax	£-606	£-551	£-423	£-291	£-118	£-1,988
Change In Property Value	£3,375	£3,459	£6,383	£8,152	£9,382	£30,751
Net Return	£2,769	£2,908	£5,960	£7,861	£9,265	£28,763
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	7%	7%	14%	19%	22%	69%

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