Flat B15 1 bed 1 bath

Broad Street, Birmingham B15

West Midlands, England · B15

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£16,172

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£46,696

↗ 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	£15,144	£15,371	£15,755	£16,149	£16,634	£79,054
Total Expenses	£11,662	£11,731	£11,813	£11,896	£11,987	£59,089
Profit Before Tax	£3,482	£3,640	£3,943	£4,253	£4,646	£19,965
Profit After Tax	£2,821	£2,949	£3,194	£3,445	£3,764	£16,172
Change In Property Value	£5,125	£5,253	£9,692	£12,379	£14,247	£46,696
Net Return	£7,946	£8,202	£12,886	£15,824	£18,010	£62,868
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