Flat B4 1 bed 1 bath

Shadwell Street, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£66,400First Year

Profit From Rental Income

After 5 Years

£5,466

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£49,657

↗ 23%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,864	£13,057	£13,383	£13,718	£14,130	£67,152
Total Expenses	£11,936	£12,001	£12,076	£12,154	£12,238	£60,404
Profit Before Tax	£928	£1,056	£1,307	£1,564	£1,892	£6,748
Profit After Tax	£752	£855	£1,059	£1,267	£1,532	£5,466
Change In Property Value	£5,450	£5,586	£10,307	£13,164	£15,150	£49,657
Net Return	£6,202	£6,442	£11,365	£14,431	£16,683	£55,123
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	10%	17%	22%	25%	83%

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