Flat B1 1 bed 1 bath

Hands Off Birmingham Property Investment, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£14,805

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£45,546

↗ 23%After 5 Years

Return On Investment

99%

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	£14,556	£14,774	£15,144	£15,522	£15,988	£75,984
Total Expenses	£11,389	£11,456	£11,536	£11,618	£11,707	£57,707
Profit Before Tax	£3,167	£3,318	£3,607	£3,904	£4,281	£18,278
Profit After Tax	£2,566	£2,687	£2,922	£3,162	£3,467	£14,805
Change In Property Value	£4,999	£5,124	£9,453	£12,074	£13,896	£45,546
Net Return	£7,564	£7,811	£12,375	£15,236	£17,363	£60,350
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	12%	13%	20%	25%	28%	99%

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