Flat B12 1 bed 1 bath

Burj Digbeth, 25 Green St, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£8,660

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£50,113

↗ 23%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,788	£13,995	£14,345	£14,703	£15,144	£71,975
Total Expenses	£12,107	£12,174	£12,252	£12,332	£12,418	£61,283
Profit Before Tax	£1,681	£1,821	£2,093	£2,372	£2,726	£10,692
Profit After Tax	£1,361	£1,475	£1,695	£1,921	£2,208	£8,660
Change In Property Value	£5,500	£5,638	£10,401	£13,285	£15,289	£50,113
Net Return	£6,861	£7,112	£12,096	£15,206	£17,497	£58,773
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	11%	18%	23%	26%	88%

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