Flat B12 1 bed 1 bath

Belgrave Village, Griffiths Close, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£15,619

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£45,557

↗ 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	£14,772	£14,994	£15,368	£15,753	£16,225	£77,112
Total Expenses	£11,412	£11,480	£11,561	£11,643	£11,733	£57,829
Profit Before Tax	£3,360	£3,513	£3,808	£4,110	£4,492	£19,282
Profit After Tax	£2,721	£2,846	£3,084	£3,329	£3,639	£15,619
Change In Property Value	£5,000	£5,125	£9,456	£12,077	£13,899	£45,557
Net Return	£7,721	£7,971	£12,540	£15,406	£17,538	£61,176
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	13%	21%	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