Flat B16 1 bed 1 bath

Delius House, Symphony Court, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£13,857

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£45,557

↗ 23%After 5 Years

Return On Investment

97%

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	£14,856	£15,079	£15,456	£15,842	£16,317	£77,550
Total Expenses	£11,913	£11,992	£12,083	£12,177	£12,277	£60,442
Profit Before Tax	£2,943	£3,087	£3,372	£3,665	£4,040	£17,108
Profit After Tax	£2,384	£2,500	£2,732	£2,969	£3,272	£13,857
Change In Property Value	£5,000	£5,125	£9,456	£12,077	£13,899	£45,557
Net Return	£7,384	£7,625	£12,187	£15,046	£17,172	£59,414
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	13%	20%	25%	28%	97%

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