Flat B3 3 beds 2 baths

George Street, Jewellery Quarter B3

West Midlands, England · B3

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£10,133

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£59,224

↗ 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	£15,864	£16,102	£16,505	£16,917	£17,425	£82,812
Total Expenses	£13,902	£13,972	£14,055	£14,140	£14,233	£70,302
Profit Before Tax	£1,962	£2,130	£2,450	£2,777	£3,191	£12,510
Profit After Tax	£1,589	£1,726	£1,984	£2,249	£2,585	£10,133
Change In Property Value	£6,500	£6,663	£12,292	£15,700	£18,069	£59,224
Net Return	£8,089	£8,388	£14,276	£17,949	£20,654	£69,357
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