Flat B18 1 bed 1 bath

Platiunum, 87 Branston Street B18

West Midlands, England · B18

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£5,784

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£25,056

↗ 23%After 5 Years

Return On Investment

91%

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	£8,124	£8,246	£8,452	£8,663	£8,923	£42,408
Total Expenses	£6,940	£6,992	£7,051	£7,111	£7,174	£35,268
Profit Before Tax	£1,184	£1,253	£1,401	£1,553	£1,749	£7,141
Profit After Tax	£959	£1,015	£1,135	£1,258	£1,417	£5,784
Change In Property Value	£2,750	£2,819	£5,201	£6,642	£7,645	£25,056
Net Return	£3,709	£3,834	£6,336	£7,900	£9,061	£30,840
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	19%	23%	27%	91%

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