Flat B4 1 bed 1 bath

Princip Street, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£80,550First Year

Profit From Rental Income

After 5 Years

£21,299

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£59,907

↗ 23%After 5 Years

Return On Investment

101%

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	£19,416	£19,707	£20,200	£20,705	£21,326	£101,354
Total Expenses	£14,818	£14,903	£15,005	£15,109	£15,223	£75,059
Profit Before Tax	£4,598	£4,804	£5,195	£5,596	£6,103	£26,295
Profit After Tax	£3,724	£3,891	£4,208	£4,533	£4,943	£21,299
Change In Property Value	£6,575	£6,739	£12,434	£15,881	£18,278	£59,907
Net Return	£10,299	£10,630	£16,642	£20,414	£23,221	£81,206
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	13%	21%	25%	29%	101%

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