Flat B1 1 bed 1 bath

Legge Lane, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£12,485

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£41,001

↗ 23%After 5 Years

Return On Investment

97%

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	£13,104	£13,301	£13,633	£13,974	£14,393	£68,405
Total Expenses	£10,452	£10,518	£10,594	£10,672	£10,756	£52,991
Profit Before Tax	£2,652	£2,783	£3,039	£3,302	£3,637	£15,413
Profit After Tax	£2,148	£2,254	£2,462	£2,675	£2,946	£12,485
Change In Property Value	£4,500	£4,613	£8,510	£10,869	£12,510	£41,001
Net Return	£6,648	£6,867	£10,972	£13,544	£15,455	£53,486
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	20%	25%	28%	97%

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