Flat B1 1 bed 1 bath

Granville Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£8,428

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£33,029

↗ 23%After 5 Years

Return On Investment

93%

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	£10,560	£10,718	£10,986	£11,261	£11,599	£55,125
Total Expenses	£8,809	£8,871	£8,940	£9,012	£9,088	£44,720
Profit Before Tax	£1,751	£1,848	£2,046	£2,249	£2,511	£10,405
Profit After Tax	£1,418	£1,497	£1,657	£1,822	£2,034	£8,428
Change In Property Value	£3,625	£3,716	£6,855	£8,756	£10,077	£33,029
Net Return	£5,043	£5,212	£8,512	£10,578	£12,111	£41,456
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	11%	12%	19%	24%	27%	93%

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