Flat B15 1 bed 1 bath

Broad Street, Birmingham B15

West Midlands, England · B15

Initial Investment

First Year

£25,000First Year

Profit From Rental Income

After 5 Years

£1,154

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£18,223

↗ 23%After 5 Years

Return On Investment

78%

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	£5,904	£5,993	£6,142	£6,296	£6,485	£30,820
Total Expenses	£5,764	£5,819	£5,877	£5,936	£5,998	£29,395
Profit Before Tax	£140	£173	£265	£360	£487	£1,424
Profit After Tax	£113	£140	£215	£291	£394	£1,154
Change In Property Value	£2,000	£2,050	£3,782	£4,831	£5,560	£18,223
Net Return	£2,113	£2,190	£3,997	£5,122	£5,954	£19,377
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	8%	9%	16%	20%	24%	78%

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