Flat B3 2 beds 2 baths

St. Pauls Square, Birmingham, West Midlands B3

West Midlands, England · B3

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£19,768

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£89,975

↗ 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	£24,096	£24,457	£25,069	£25,696	£26,466	£125,784
Total Expenses	£20,081	£20,163	£20,267	£20,374	£20,494	£101,380
Profit Before Tax	£4,015	£4,294	£4,801	£5,322	£5,973	£24,405
Profit After Tax	£3,252	£3,478	£3,889	£4,310	£4,838	£19,768
Change In Property Value	£9,875	£10,122	£18,675	£23,852	£27,451	£89,975
Net Return	£13,127	£13,600	£22,564	£28,162	£32,289	£109,743
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	10%	11%	18%	22%	25%	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