Flat B3 1 bed 1 bath

Fleet Street, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£6,792

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£30,751

↗ 23%After 5 Years

Return On Investment

90%

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	£9,708	£9,854	£10,100	£10,352	£10,663	£50,677
Total Expenses	£8,327	£8,387	£8,455	£8,524	£8,598	£42,292
Profit Before Tax	£1,381	£1,466	£1,645	£1,828	£2,065	£8,385
Profit After Tax	£1,119	£1,188	£1,332	£1,481	£1,673	£6,792
Change In Property Value	£3,375	£3,459	£6,383	£8,152	£9,382	£30,751
Net Return	£4,494	£4,647	£7,715	£9,633	£11,055	£37,543
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	11%	11%	19%	23%	27%	90%

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