Flat B1 1 bed 1 bath

Hands Off Birmingham Property Investment, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£54,985First Year

Profit From Rental Income

After 5 Years

£12,493

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£40,990

↗ 23%After 5 Years

Return On Investment

97%

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	£13,104	£13,301	£13,633	£13,974	£14,393	£68,405
Total Expenses	£10,450	£10,516	£10,592	£10,670	£10,754	£52,981
Profit Before Tax	£2,654	£2,785	£3,041	£3,304	£3,639	£15,423
Profit After Tax	£2,150	£2,256	£2,463	£2,676	£2,947	£12,493
Change In Property Value	£4,499	£4,611	£8,508	£10,866	£12,506	£40,990
Net Return	£6,649	£6,867	£10,971	£13,543	£15,453	£53,483
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	20%	25%	28%	97%

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