Flat B12 1 bed 1 bath

Belgrave Village, Griffiths Close, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£63,400First Year

Profit From Rental Income

After 5 Years

£7,757

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£47,379

↗ 23%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,044	£13,240	£13,571	£13,910	£14,327	£68,091
Total Expenses	£11,557	£11,622	£11,698	£11,776	£11,861	£58,514
Profit Before Tax	£1,487	£1,617	£1,872	£2,134	£2,467	£9,577
Profit After Tax	£1,205	£1,310	£1,517	£1,728	£1,998	£7,757
Change In Property Value	£5,200	£5,330	£9,834	£12,560	£14,455	£47,379
Net Return	£6,405	£6,640	£11,350	£14,288	£16,453	£55,137
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	18%	23%	26%	87%

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