Flat B1 1 bed 1 bath

Sapphire Heights, Tenby Street North, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£48,685First Year

Profit From Rental Income

After 5 Years

£8,332

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£36,206

↗ 23%After 5 Years

Return On Investment

91%

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	£11,124	£11,291	£11,573	£11,862	£12,218	£58,069
Total Expenses	£9,419	£9,481	£9,553	£9,625	£9,704	£47,782
Profit Before Tax	£1,705	£1,809	£2,021	£2,237	£2,515	£10,287
Profit After Tax	£1,381	£1,466	£1,637	£1,812	£2,037	£8,332
Change In Property Value	£3,974	£4,073	£7,515	£9,598	£11,047	£36,206
Net Return	£5,355	£5,539	£9,151	£11,410	£13,083	£44,539
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	19%	23%	27%	91%

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