Flat B18 3 beds 2 baths

The Gothic, 4-6 Great Hampton Street, Birmingham B18

West Midlands, England · B18

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£60,442

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£148,060

↗ 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	£48,000	£48,720	£49,938	£51,186	£52,722	£250,566
Total Expenses	£34,792	£34,960	£35,173	£35,390	£35,633	£175,947
Profit Before Tax	£13,208	£13,760	£14,765	£15,797	£17,089	£74,620
Profit After Tax	£10,699	£11,145	£11,960	£12,795	£13,842	£60,442
Change In Property Value	£16,250	£16,656	£30,731	£39,250	£45,173	£148,060
Net Return	£26,949	£27,802	£42,691	£52,046	£59,016	£208,502
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	12%	13%	20%	24%	27%	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