Flat B4 1 bed 1 bath

Belmont Row, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£19,730

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£55,807

↗ 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	£18,096	£18,367	£18,827	£19,297	£19,876	£94,464
Total Expenses	£13,839	£13,919	£14,015	£14,112	£14,220	£70,105
Profit Before Tax	£4,257	£4,448	£4,812	£5,185	£5,657	£24,359
Profit After Tax	£3,448	£3,603	£3,898	£4,200	£4,582	£19,730
Change In Property Value	£6,125	£6,278	£11,583	£14,794	£17,027	£55,807
Net Return	£9,573	£9,881	£15,481	£18,994	£21,609	£75,538
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