Flat B3 1 bed 1 bath

Ludgate, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£18,977

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£58,085

↗ 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	£18,348	£18,623	£19,089	£19,566	£20,153	£95,779
Total Expenses	£14,286	£14,367	£14,464	£14,563	£14,671	£72,351
Profit Before Tax	£4,062	£4,256	£4,625	£5,003	£5,482	£23,428
Profit After Tax	£3,290	£3,447	£3,746	£4,053	£4,440	£18,977
Change In Property Value	£6,375	£6,534	£12,056	£15,398	£17,722	£58,085
Net Return	£9,665	£9,982	£15,802	£19,451	£22,162	£77,062
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	12%	13%	20%	25%	29%	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