Flat B1 2 beds 1 bath

Newhall Hill, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£17,551

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£52,391

↗ 23%After 5 Years

Return On Investment

100%

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	£16,740	£16,991	£17,416	£17,851	£18,387	£87,385
Total Expenses	£12,973	£13,048	£13,138	£13,229	£13,329	£65,717
Profit Before Tax	£3,767	£3,943	£4,278	£4,623	£5,058	£21,668
Profit After Tax	£3,051	£3,194	£3,465	£3,744	£4,097	£17,551
Change In Property Value	£5,750	£5,894	£10,874	£13,888	£15,984	£52,391
Net Return	£8,801	£9,087	£14,339	£17,633	£20,081	£69,942
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	13%	20%	25%	29%	100%

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