Flat B1 1 bed 1 bath

Upper Marshall Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£8,331

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£31,890

↗ 23%After 5 Years

Return On Investment

94%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,188	£10,341	£10,599	£10,864	£11,190	£53,183
Total Expenses	£8,451	£8,510	£8,576	£8,644	£8,716	£42,897
Profit Before Tax	£1,737	£1,831	£2,023	£2,221	£2,474	£10,286
Profit After Tax	£1,407	£1,483	£1,639	£1,799	£2,004	£8,331
Change In Property Value	£3,500	£3,588	£6,619	£8,454	£9,730	£31,890
Net Return	£4,907	£5,071	£8,258	£10,253	£11,734	£40,221
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	11%	12%	19%	24%	27%	94%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change