Flat B1 1 bed 1 bath

Altitude, Powell Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£42,985First Year

Profit From Rental Income

After 5 Years

£7,823

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£31,879

↗ 23%After 5 Years

Return On Investment

92%

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	£10,188	£10,341	£10,599	£10,864	£11,190	£53,183
Total Expenses	£8,571	£8,633	£8,701	£8,772	£8,847	£43,524
Profit Before Tax	£1,617	£1,708	£1,898	£2,093	£2,343	£9,659
Profit After Tax	£1,310	£1,384	£1,537	£1,695	£1,898	£7,823
Change In Property Value	£3,499	£3,586	£6,617	£8,451	£9,726	£31,879
Net Return	£4,808	£4,970	£8,154	£10,146	£11,624	£39,702
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	12%	19%	24%	27%	92%

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