Flat B1 1 bed 1 bath

Block B, Arena View, Clement Street B1

West Midlands, England · B1

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£6,682

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£29,612

↗ 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	£9,468	£9,610	£9,850	£10,097	£10,399	£49,424
Total Expenses	£8,105	£8,165	£8,232	£8,300	£8,373	£41,174
Profit Before Tax	£1,363	£1,445	£1,619	£1,796	£2,026	£8,250
Profit After Tax	£1,104	£1,171	£1,311	£1,455	£1,641	£6,682
Change In Property Value	£3,250	£3,331	£6,146	£7,850	£9,035	£29,612
Net Return	£4,354	£4,502	£7,457	£9,305	£10,676	£36,294
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