Flat B15 1 bed 1 bath

St Martins Place, Birmingham B15

West Midlands, England · B15

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£12,856

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£52,391

↗ 23%After 5 Years

Return On Investment

93%

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	£16,980	£17,235	£17,666	£18,107	£18,650	£88,638
Total Expenses	£14,323	£14,429	£14,547	£14,668	£14,797	£72,766
Profit Before Tax	£2,657	£2,805	£3,118	£3,439	£3,853	£15,872
Profit After Tax	£2,152	£2,272	£2,526	£2,785	£3,121	£12,856
Change In Property Value	£5,750	£5,894	£10,874	£13,888	£15,984	£52,391
Net Return	£7,902	£8,166	£13,400	£16,674	£19,105	£65,247
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	12%	19%	24%	27%	93%

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