Flat B16 1 bed 1 bath

Birmingham Property Investment, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£69,985First Year

Profit From Rental Income

After 5 Years

£12,359

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£52,379

↗ 23%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,180	£15,408	£15,793	£16,188	£16,673	£79,242
Total Expenses	£12,641	£12,710	£12,792	£12,875	£12,966	£63,984
Profit Before Tax	£2,539	£2,698	£3,001	£3,313	£3,707	£15,258
Profit After Tax	£2,056	£2,185	£2,431	£2,683	£3,003	£12,359
Change In Property Value	£5,749	£5,892	£10,872	£13,885	£15,981	£52,379
Net Return	£7,805	£8,078	£13,303	£16,569	£18,984	£64,738
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	11%	12%	19%	24%	27%	93%

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