Flat B1 1 bed 1 bath

Arthur Place, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£4,937

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£26,195

↗ 23%After 5 Years

Return On Investment

88%

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	£8,376	£8,502	£8,714	£8,932	£9,200	£43,724
Total Expenses	£7,400	£7,459	£7,523	£7,589	£7,658	£37,629
Profit Before Tax	£976	£1,043	£1,191	£1,343	£1,542	£6,095
Profit After Tax	£790	£845	£965	£1,088	£1,249	£4,937
Change In Property Value	£2,875	£2,947	£5,437	£6,944	£7,992	£26,195
Net Return	£3,665	£3,792	£6,402	£8,032	£9,241	£31,132
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	10%	11%	18%	23%	26%	88%

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