Flat B5 1 bed 1 bath

The Arcadian, Hurst Street, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£29,500First Year

Profit From Rental Income

After 5 Years

£-2,059

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£21,640

↗ 23%After 5 Years

Return On Investment

66%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,796	£5,883	£6,030	£6,181	£6,366	£30,256
Total Expenses	£6,349	£6,403	£6,461	£6,520	£6,581	£32,314
Profit Before Tax	£-553	£-520	£-431	£-339	£-215	£-2,059
Profit After Tax	£-553	£-520	£-431	£-339	£-215	£-2,059
Change In Property Value	£2,375	£2,434	£4,491	£5,737	£6,602	£21,640
Net Return	£1,822	£1,914	£4,060	£5,397	£6,387	£19,581
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	6%	6%	14%	18%	22%	66%

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