Flat B1 2 beds 1 bath

Westgate, Arthur Place, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£9,004

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£37,585

↗ 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	£11,556	£11,729	£12,023	£12,323	£12,693	£60,324
Total Expenses	£9,702	£9,765	£9,838	£9,912	£9,991	£49,208
Profit Before Tax	£1,854	£1,964	£2,185	£2,412	£2,702	£11,116
Profit After Tax	£1,502	£1,591	£1,770	£1,953	£2,188	£9,004
Change In Property Value	£4,125	£4,228	£7,801	£9,963	£11,467	£37,585
Net Return	£5,627	£5,819	£9,571	£11,917	£13,655	£46,589
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