Flat B1 1 bed 1 bath

Arthur Place, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£5,504

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£27,334

↗ 23%After 5 Years

Return On Investment

89%

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	£8,736	£8,867	£9,089	£9,316	£9,595	£45,603
Total Expenses	£7,635	£7,694	£7,759	£7,825	£7,896	£38,809
Profit Before Tax	£1,101	£1,173	£1,330	£1,491	£1,699	£6,795
Profit After Tax	£892	£950	£1,077	£1,207	£1,377	£5,504
Change In Property Value	£3,000	£3,075	£5,673	£7,246	£8,340	£27,334
Net Return	£3,892	£4,025	£6,751	£8,453	£9,716	£32,838
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	18%	23%	26%	89%

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