Flat B3 2 beds 2 baths

St. Pauls Square, Birmingham, West Midlands B3

West Midlands, England · B3

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£24,437

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£89,975

↗ 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	£28,416	£28,842	£29,563	£30,302	£31,211	£148,335
Total Expenses	£23,296	£23,449	£23,624	£23,803	£23,995	£118,167
Profit Before Tax	£5,120	£5,393	£5,940	£6,500	£7,216	£30,169
Profit After Tax	£4,147	£4,369	£4,811	£5,265	£5,845	£24,437
Change In Property Value	£9,875	£10,122	£18,675	£23,852	£27,451	£89,975
Net Return	£14,022	£14,491	£23,486	£29,117	£33,296	£114,412
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	11%	11%	19%	23%	26%	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