Flat B3 2 beds 1 bath

Chamberlain Court, 104 Edmund Street, Birmingham, West Midlands B3

West Midlands, England · B3

Initial Investment

First Year

£39,250First Year

Profit From Rental Income

After 5 Years

£5,942

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£29,043

↗ 23%After 5 Years

Return On Investment

89%

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	£9,168	£9,306	£9,538	£9,777	£10,070	£47,858
Total Expenses	£7,975	£8,035	£8,101	£8,169	£8,241	£40,522
Profit Before Tax	£1,193	£1,270	£1,437	£1,608	£1,829	£7,336
Profit After Tax	£966	£1,029	£1,164	£1,302	£1,481	£5,942
Change In Property Value	£3,188	£3,267	£6,028	£7,699	£8,861	£29,043
Net Return	£4,154	£4,296	£7,192	£9,001	£10,342	£34,985
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	18%	23%	26%	89%

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