Flat B12 2 beds 2 baths

Off Plan Birmingham Property Investment, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£84,732First Year

Profit From Rental Income

After 5 Years

£22,386

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£62,630

↗ 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	£20,304	£20,609	£21,124	£21,652	£22,301	£105,990
Total Expenses	£15,469	£15,558	£15,664	£15,772	£15,891	£78,353
Profit Before Tax	£4,835	£5,051	£5,460	£5,880	£6,411	£27,637
Profit After Tax	£3,916	£4,091	£4,423	£4,763	£5,193	£22,386
Change In Property Value	£6,874	£7,046	£12,999	£16,603	£19,108	£62,630
Net Return	£10,790	£11,137	£17,422	£21,366	£24,301	£85,015
Return From Rental Income (%)	5%	5%	5%	6%	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