Flat B3 1 bed 1 bath

Mary Ann Street, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£42,100First Year

Profit From Rental Income

After 5 Years

£1,311

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£31,207

↗ 23%After 5 Years

Return On Investment

77%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,352	£8,477	£8,689	£8,906	£9,174	£43,599
Total Expenses	£8,271	£8,329	£8,393	£8,459	£8,528	£41,981
Profit Before Tax	£81	£148	£296	£447	£645	£1,618
Profit After Tax	£66	£120	£240	£362	£523	£1,311
Change In Property Value	£3,425	£3,511	£6,477	£8,273	£9,521	£31,207
Net Return	£3,491	£3,631	£6,717	£8,635	£10,044	£32,517
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	8%	9%	16%	21%	24%	77%

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