Flat B12 1 bed 1 bath

Bradford Street, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£48,400First Year

Profit From Rental Income

After 5 Years

£10,540

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£35,990

↗ 23%After 5 Years

Return On Investment

96%

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	£11,664	£11,839	£12,135	£12,438	£12,811	£60,888
Total Expenses	£9,435	£9,499	£9,571	£9,645	£9,725	£47,875
Profit Before Tax	£2,229	£2,340	£2,564	£2,793	£3,086	£13,012
Profit After Tax	£1,805	£1,896	£2,077	£2,262	£2,500	£10,540
Change In Property Value	£3,950	£4,049	£7,470	£9,541	£10,981	£35,990
Net Return	£5,755	£5,944	£9,547	£11,803	£13,480	£46,530
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	12%	20%	24%	28%	96%

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