Flat B3 1 bed 1 bath

St Pauls Square, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£5,093

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£27,334

↗ 23%After 5 Years

Return On Investment

88%

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	£8,628	£8,757	£8,976	£9,201	£9,477	£45,039
Total Expenses	£7,624	£7,683	£7,748	£7,814	£7,884	£38,752
Profit Before Tax	£1,004	£1,075	£1,229	£1,387	£1,593	£6,287
Profit After Tax	£813	£870	£995	£1,123	£1,290	£5,093
Change In Property Value	£3,000	£3,075	£5,673	£7,246	£8,340	£27,334
Net Return	£3,813	£3,945	£6,669	£8,370	£9,630	£32,427
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	10%	11%	18%	23%	26%	88%

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