Flat B18 1 bed 1 bath

Hall Street, Birmingham B18

West Midlands, England · B18

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£3,240

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£34,168

↗ 23%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,408	£9,549	£9,788	£10,033	£10,334	£49,111
Total Expenses	£8,892	£8,952	£9,019	£9,087	£9,160	£45,111
Profit Before Tax	£516	£597	£769	£945	£1,173	£4,000
Profit After Tax	£418	£484	£623	£766	£950	£3,240
Change In Property Value	£3,750	£3,844	£7,092	£9,058	£10,425	£34,168
Net Return	£4,168	£4,327	£7,714	£9,823	£11,375	£37,408
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	9%	17%	21%	25%	81%

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