Flat B3 2 beds 1 bath

Fleet Street, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£45,985First Year

Profit From Rental Income

After 5 Years

£8,500

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£34,156

↗ 23%After 5 Years

Return On Investment

93%

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	£10,788	£10,950	£11,224	£11,504	£11,849	£56,315
Total Expenses	£9,028	£9,090	£9,161	£9,233	£9,310	£45,821
Profit Before Tax	£1,760	£1,860	£2,063	£2,272	£2,540	£10,494
Profit After Tax	£1,426	£1,506	£1,671	£1,840	£2,057	£8,500
Change In Property Value	£3,749	£3,842	£7,089	£9,055	£10,421	£34,156
Net Return	£5,174	£5,349	£8,760	£10,895	£12,478	£42,656
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	12%	19%	24%	27%	93%

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