Flat B4 1 bed 1 bath

Luxury Birmingham Apartment, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£11,991

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£38,723

↗ 23%After 5 Years

Return On Investment

98%

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	£12,552	£12,740	£13,059	£13,385	£13,787	£65,523
Total Expenses	£10,000	£10,065	£10,140	£10,216	£10,299	£50,719
Profit Before Tax	£2,552	£2,676	£2,919	£3,169	£3,488	£14,804
Profit After Tax	£2,067	£2,167	£2,365	£2,567	£2,825	£11,991
Change In Property Value	£4,250	£4,356	£8,037	£10,265	£11,815	£38,723
Net Return	£6,317	£6,523	£10,402	£12,832	£14,640	£50,715
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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