Flat B16 1 bed 1 bath

Ladywood Middleway, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£3,740

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£22,779

↗ 23%After 5 Years

Return On Investment

86%

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	£7,428	£7,539	£7,728	£7,921	£8,159	£38,775
Total Expenses	£6,710	£6,767	£6,829	£6,892	£6,959	£34,158
Profit Before Tax	£718	£772	£899	£1,029	£1,200	£4,617
Profit After Tax	£581	£625	£728	£833	£972	£3,740
Change In Property Value	£2,500	£2,563	£4,728	£6,038	£6,950	£22,779
Net Return	£3,081	£3,188	£5,456	£6,872	£7,922	£26,518
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	18%	22%	26%	86%

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