Flat B1 4 beds 2 baths

St. Marks Crescent, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£4,562

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£59,224

↗ 23%After 5 Years

Return On Investment

80%

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	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£13,756	£13,823	£13,903	£13,984	£14,073	£69,538
Profit Before Tax	£645	£793	£1,079	£1,372	£1,744	£5,632
Profit After Tax	£522	£642	£874	£1,111	£1,413	£4,562
Change In Property Value	£6,500	£6,663	£12,292	£15,700	£18,069	£59,224
Net Return	£7,022	£7,305	£13,166	£16,811	£19,482	£63,786
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	9%	17%	21%	25%	80%

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