Terraced B1 1 bed 1 bath

Flat 12 Norton Tower, Civic Close, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£6,468

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£25,056

↗ 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	£6,900	£7,004	£7,179	£7,358	£7,579	£36,019
Total Expenses	£5,554	£5,576	£5,604	£5,633	£5,666	£28,034
Profit Before Tax	£1,346	£1,427	£1,574	£1,725	£1,913	£7,985
Profit After Tax	£1,090	£1,156	£1,275	£1,397	£1,549	£6,468
Change In Property Value	£2,750	£2,819	£5,201	£6,642	£7,645	£25,056
Net Return	£3,840	£3,975	£6,476	£8,039	£9,194	£31,524
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