Flat B12 1 bed 1 bath

Belgrave Village, Griffiths Close, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£63,400First Year

Profit From Rental Income

After 5 Years

£16,419

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£47,379

↗ 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	£15,360	£15,590	£15,980	£16,380	£16,871	£80,181
Total Expenses	£11,824	£11,894	£11,977	£12,062	£12,154	£59,911
Profit Before Tax	£3,536	£3,696	£4,003	£4,318	£4,717	£20,270
Profit After Tax	£2,864	£2,994	£3,243	£3,498	£3,821	£16,419
Change In Property Value	£5,200	£5,330	£9,834	£12,560	£14,455	£47,379
Net Return	£8,064	£8,324	£13,076	£16,058	£18,276	£63,798
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