Flat B1 2 beds 2 baths

Hands Off Birmingham Property Investment, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£23,563

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£68,324

↗ 23%After 5 Years

Return On Investment

98%

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	£21,840	£22,168	£22,722	£23,290	£23,989	£114,008
Total Expenses	£16,769	£16,863	£16,976	£17,092	£17,219	£84,918
Profit Before Tax	£5,071	£5,305	£5,746	£6,198	£6,770	£29,090
Profit After Tax	£4,108	£4,297	£4,654	£5,020	£5,483	£23,563
Change In Property Value	£7,499	£7,686	£14,181	£18,112	£20,846	£68,324
Net Return	£11,607	£11,983	£18,835	£23,133	£26,329	£91,887
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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