Flat B2 1 bed 1 bath

The Rotunda, New Street, Birmingham B2

West Midlands, England · B2

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£-23

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£42,140

↗ 23%After 5 Years

Return On Investment

75%

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	£12,600	£12,789	£13,109	£13,436	£13,840	£65,774
Total Expenses	£12,890	£13,007	£13,132	£13,258	£13,390	£65,678
Profit Before Tax	£-290	£-218	£-23	£178	£449	£96
Profit After Tax	£-290	£-218	£-23	£144	£364	£-23
Change In Property Value	£4,625	£4,741	£8,746	£11,171	£12,857	£42,140
Net Return	£4,335	£4,522	£8,724	£11,315	£13,221	£42,117
Return From Rental Income (%)	-1%	0%	0%	0%	1%	0%
Total Net Return (%)	8%	8%	15%	20%	23%	75%

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