Flat B1 3 beds 3 baths

New Build Birmingham Apartment, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£32,088

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£91,103

↗ 23%After 5 Years

Return On Investment

96%

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	£29,112	£29,549	£30,287	£31,045	£31,976	£151,969
Total Expenses	£22,191	£22,313	£22,461	£22,611	£22,777	£112,353
Profit Before Tax	£6,921	£7,235	£7,827	£8,433	£9,199	£39,615
Profit After Tax	£5,606	£5,861	£6,340	£6,831	£7,451	£32,088
Change In Property Value	£9,999	£10,249	£18,909	£24,151	£27,795	£91,103
Net Return	£15,605	£16,109	£25,249	£30,982	£35,247	£123,191
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	12%	13%	20%	24%	27%	96%

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