Flat B16 1 bed 1 bath

Birmingham Property Investment, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£12,273

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£38,712

↗ 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	£12,624	£12,813	£13,134	£13,462	£13,866	£65,899
Total Expenses	£10,005	£10,070	£10,145	£10,222	£10,305	£50,747
Profit Before Tax	£2,619	£2,743	£2,989	£3,240	£3,561	£15,152
Profit After Tax	£2,121	£2,222	£2,421	£2,625	£2,884	£12,273
Change In Property Value	£4,249	£4,355	£8,035	£10,262	£11,811	£38,712
Net Return	£6,370	£6,577	£10,456	£12,887	£14,696	£50,985
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