Flat B16 1 bed 1 bath

Birmingham Property Investment, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£54,985First Year

Profit From Rental Income

After 5 Years

£13,498

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£40,990

↗ 23%After 5 Years

Return On Investment

99%

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	£13,368	£13,569	£13,908	£14,255	£14,683	£69,783
Total Expenses	£10,476	£10,542	£10,619	£10,698	£10,783	£53,119
Profit Before Tax	£2,892	£3,026	£3,288	£3,558	£3,900	£16,664
Profit After Tax	£2,342	£2,451	£2,664	£2,882	£3,159	£13,498
Change In Property Value	£4,499	£4,611	£8,508	£10,866	£12,506	£40,990
Net Return	£6,841	£7,062	£11,171	£13,748	£15,665	£54,487
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	12%	13%	20%	25%	28%	99%

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