Flat B3 1 bed 1 bath

Caroline Street, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£11,751

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£29,612

↗ 23%After 5 Years

Return On Investment

103%

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	£10,800	£10,962	£11,236	£11,517	£11,862	£56,377
Total Expenses	£8,238	£8,300	£8,370	£8,442	£8,519	£41,870
Profit Before Tax	£2,562	£2,662	£2,866	£3,075	£3,343	£14,508
Profit After Tax	£2,075	£2,156	£2,321	£2,490	£2,708	£11,751
Change In Property Value	£3,250	£3,331	£6,146	£7,850	£9,035	£29,612
Net Return	£5,325	£5,488	£8,467	£10,340	£11,742	£41,363
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	13%	14%	21%	26%	29%	103%

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