Flat B3 1 bed 1 bath

Newhall Street, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£7,359

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£31,890

↗ 23%After 5 Years

Return On Investment

91%

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	£10,068	£10,219	£10,474	£10,736	£11,058	£52,556
Total Expenses	£8,561	£8,622	£8,691	£8,761	£8,836	£43,471
Profit Before Tax	£1,507	£1,597	£1,784	£1,975	£2,223	£9,085
Profit After Tax	£1,220	£1,293	£1,445	£1,600	£1,800	£7,359
Change In Property Value	£3,500	£3,588	£6,619	£8,454	£9,730	£31,890
Net Return	£4,720	£4,881	£8,064	£10,054	£11,530	£39,249
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	19%	23%	27%	91%

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