Flat B5 1 bed 1 bath

Smithfield Regeneration Investment, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£8,689

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£54,668

↗ 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	£14,640	£14,860	£15,231	£15,612	£16,080	£76,423
Total Expenses	£12,986	£13,054	£13,134	£13,216	£13,306	£65,696
Profit Before Tax	£1,654	£1,806	£2,097	£2,396	£2,775	£10,727
Profit After Tax	£1,340	£1,463	£1,699	£1,941	£2,248	£8,689
Change In Property Value	£6,000	£6,150	£11,347	£14,492	£16,679	£54,668
Net Return	£7,340	£7,613	£13,045	£16,433	£18,927	£63,357
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	18%	23%	26%	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