Flat B3 2 beds 1 bath

Brindley House, Newhall Street, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£3,374

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£37,585

↗ 23%After 5 Years

Return On Investment

81%

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	£11,868	£12,046	£12,347	£12,656	£13,036	£61,953
Total Expenses	£11,345	£11,446	£11,554	£11,664	£11,779	£57,788
Profit Before Tax	£523	£600	£793	£992	£1,257	£4,165
Profit After Tax	£423	£486	£643	£804	£1,018	£3,374
Change In Property Value	£4,125	£4,228	£7,801	£9,963	£11,467	£37,585
Net Return	£4,548	£4,714	£8,444	£10,767	£12,485	£40,958
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	9%	17%	21%	25%	81%

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