Flat B1 2 beds 2 baths

Balmoral Court, 1 Scotland Street, Birmingham City Centre B1

West Midlands, England · B1

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£9,925

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£44,418

↗ 23%After 5 Years

Return On Investment

91%

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	£14,196	£14,409	£14,769	£15,138	£15,593	£74,105
Total Expenses	£12,174	£12,265	£12,366	£12,469	£12,579	£61,853
Profit Before Tax	£2,022	£2,144	£2,403	£2,669	£3,014	£12,253
Profit After Tax	£1,638	£1,737	£1,947	£2,162	£2,441	£9,925
Change In Property Value	£4,875	£4,997	£9,219	£11,775	£13,552	£44,418
Net Return	£6,513	£6,734	£11,166	£13,937	£15,993	£54,343
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	19%	23%	27%	91%

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