Flat B12 1 bed 1 bath

Moseley Gardens, 150 Moseley Street, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£10,812

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£36,446

↗ 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	£11,820	£11,997	£12,297	£12,605	£12,983	£61,702
Total Expenses	£9,530	£9,594	£9,667	£9,741	£9,822	£48,353
Profit Before Tax	£2,290	£2,404	£2,631	£2,863	£3,161	£13,349
Profit After Tax	£1,855	£1,947	£2,131	£2,319	£2,560	£10,812
Change In Property Value	£4,000	£4,100	£7,565	£9,662	£11,120	£36,446
Net Return	£5,855	£6,047	£9,695	£11,981	£13,680	£47,258
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