Flat B3 2 beds 1 bath

Water Street, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£6,568

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£47,835

↗ 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	£12,816	£13,008	£13,333	£13,667	£14,077	£66,901
Total Expenses	£11,613	£11,679	£11,754	£11,831	£11,915	£58,792
Profit Before Tax	£1,203	£1,330	£1,579	£1,836	£2,162	£8,109
Profit After Tax	£974	£1,077	£1,279	£1,487	£1,751	£6,568
Change In Property Value	£5,250	£5,381	£9,928	£12,681	£14,594	£47,835
Net Return	£6,224	£6,458	£11,208	£14,168	£16,346	£54,403
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	10%	18%	22%	26%	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