Flat B13 1 bed 1 bath

Michael Blanning House, Moseley B13

West Midlands, England · B13

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£9,536

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£29,612

↗ 23%After 5 Years

Return On Investment

98%

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	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£7,562	£7,609	£7,665	£7,721	£7,783	£38,340
Profit Before Tax	£2,038	£2,135	£2,323	£2,516	£2,762	£11,773
Profit After Tax	£1,651	£1,729	£1,882	£2,038	£2,237	£9,536
Change In Property Value	£3,250	£3,331	£6,146	£7,850	£9,035	£29,612
Net Return	£4,901	£5,060	£8,028	£9,888	£11,271	£39,148
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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