Flat B3 2 beds 1 bath

Water Street, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£15,244

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£47,835

↗ 23%After 5 Years

Return On Investment

99%

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	£15,108	£15,335	£15,718	£16,111	£16,594	£78,866
Total Expenses	£11,854	£11,922	£12,004	£12,087	£12,179	£60,046
Profit Before Tax	£3,254	£3,412	£3,714	£4,024	£4,416	£18,820
Profit After Tax	£2,636	£2,764	£3,008	£3,259	£3,577	£15,244
Change In Property Value	£5,250	£5,381	£9,928	£12,681	£14,594	£47,835
Net Return	£7,886	£8,145	£12,937	£15,940	£18,171	£63,079
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	12%	13%	20%	25%	28%	99%

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