Flat B1 2 beds 2 baths

Jq Rise, Goodman Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£23,554

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£68,336

↗ 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	£16,771	£16,865	£16,978	£17,094	£17,221	£84,928
Profit Before Tax	£5,070	£5,303	£5,744	£6,196	£6,768	£29,080
Profit After Tax	£4,106	£4,295	£4,652	£5,019	£5,482	£23,554
Change In Property Value	£7,500	£7,688	£14,183	£18,115	£20,849	£68,336
Net Return	£11,606	£11,983	£18,836	£23,134	£26,331	£91,890
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