Flat B16 1 bed 1 bath

Birmingham Property Investment, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£53,485First Year

Profit From Rental Income

After 5 Years

£12,885

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£39,851

↗ 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	£12,996	£13,191	£13,521	£13,859	£14,274	£67,841
Total Expenses	£10,241	£10,306	£10,382	£10,460	£10,544	£51,933
Profit Before Tax	£2,755	£2,885	£3,139	£3,399	£3,730	£15,908
Profit After Tax	£2,232	£2,337	£2,542	£2,753	£3,022	£12,885
Change In Property Value	£4,374	£4,483	£8,271	£10,564	£12,159	£39,851
Net Return	£6,606	£6,820	£10,814	£13,317	£15,180	£52,736
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
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