Flat B13 1 bed 1 bath

Millbrook Gardens, Birmingham, West Midlands B13

West Midlands, England · B13

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£2,043

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£30,751

↗ 23%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,460	£8,587	£8,802	£9,022	£9,292	£44,162
Total Expenses	£8,202	£8,261	£8,325	£8,391	£8,461	£41,640
Profit Before Tax	£258	£326	£476	£630	£831	£2,522
Profit After Tax	£209	£264	£386	£511	£673	£2,043
Change In Property Value	£3,375	£3,459	£6,383	£8,152	£9,382	£30,751
Net Return	£3,584	£3,724	£6,768	£8,663	£10,056	£32,794
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	9%	9%	16%	21%	24%	79%

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