Flat B12 1 bed 1 bath

Off Plan Birmingham Property Investment, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£63,985First Year

Profit From Rental Income

After 5 Years

£16,594

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£47,823

↗ 23%After 5 Years

Return On Investment

101%

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	£15,504	£15,737	£16,130	£16,533	£17,029	£80,933
Total Expenses	£11,930	£12,001	£12,084	£12,169	£12,263	£60,447
Profit Before Tax	£3,574	£3,736	£4,046	£4,364	£4,767	£20,486
Profit After Tax	£2,895	£3,026	£3,277	£3,535	£3,861	£16,594
Change In Property Value	£5,249	£5,380	£9,926	£12,678	£14,591	£47,823
Net Return	£8,144	£8,406	£13,203	£16,213	£18,452	£64,418
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	13%	21%	25%	29%	101%

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