Flat B4 1 bed 1 bath

Princip Street, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£7,493

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£56,946

↗ 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	£14,748	£14,969	£15,343	£15,727	£16,199	£76,987
Total Expenses	£13,394	£13,462	£13,542	£13,624	£13,714	£67,736
Profit Before Tax	£1,354	£1,508	£1,801	£2,103	£2,485	£9,251
Profit After Tax	£1,097	£1,221	£1,459	£1,703	£2,013	£7,493
Change In Property Value	£6,250	£6,406	£11,820	£15,096	£17,374	£56,946
Net Return	£7,347	£7,627	£13,279	£16,799	£19,387	£64,439
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	10%	17%	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