Flat B3 1 bed 1 bath

Fleet Street, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£4,774

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£33,029

↗ 23%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£8,713	£8,773	£8,841	£8,909	£8,983	£44,219
Profit Before Tax	£887	£971	£1,147	£1,328	£1,562	£5,894
Profit After Tax	£719	£786	£929	£1,076	£1,265	£4,774
Change In Property Value	£3,625	£3,716	£6,855	£8,756	£10,077	£33,029
Net Return	£4,344	£4,502	£7,784	£9,831	£11,342	£37,803
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	10%	17%	22%	25%	85%

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