Flat B5 1 bed 1 bath

Dean House, Upper Dean Street, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£6,307

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£26,195

↗ 23%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,736	£8,867	£9,089	£9,316	£9,595	£45,603
Total Expenses	£7,436	£7,495	£7,560	£7,627	£7,698	£37,817
Profit Before Tax	£1,300	£1,372	£1,528	£1,689	£1,898	£7,786
Profit After Tax	£1,053	£1,111	£1,238	£1,368	£1,537	£6,307
Change In Property Value	£2,875	£2,947	£5,437	£6,944	£7,992	£26,195
Net Return	£3,928	£4,058	£6,675	£8,312	£9,529	£32,502
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	11%	11%	19%	23%	27%	92%

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