Flat B3 2 beds 2 baths

George Street, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£1,723

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£44,418

↗ 23%After 5 Years

Return On Investment

78%

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	£14,028	£14,238	£14,594	£14,959	£15,408	£73,228
Total Expenses	£13,945	£14,077	£14,216	£14,358	£14,505	£71,101
Profit Before Tax	£83	£161	£379	£601	£903	£2,127
Profit After Tax	£67	£131	£307	£487	£731	£1,723
Change In Property Value	£4,875	£4,997	£9,219	£11,775	£13,552	£44,418
Net Return	£4,942	£5,128	£9,526	£12,262	£14,283	£46,141
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	8%	9%	16%	21%	24%	78%

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