Flat B2 1 bed 1 bath

New Street B2

West Midlands, England · B2

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£8,277

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£48,974

↗ 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	£13,476	£13,678	£14,020	£14,371	£14,802	£70,347
Total Expenses	£11,878	£11,944	£12,021	£12,100	£12,186	£60,129
Profit Before Tax	£1,598	£1,734	£1,999	£2,271	£2,616	£10,218
Profit After Tax	£1,295	£1,405	£1,619	£1,839	£2,119	£8,277
Change In Property Value	£5,375	£5,509	£10,165	£12,983	£14,942	£48,974
Net Return	£6,670	£6,914	£11,784	£14,822	£17,061	£57,250
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	10%	11%	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