Flat B4 1 bed 1 bath

Shadwell Street, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£66,400First Year

Profit From Rental Income

After 5 Years

£17,330

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£49,657

↗ 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	£16,104	£16,346	£16,754	£17,173	£17,688	£84,065
Total Expenses	£12,370	£12,442	£12,528	£12,617	£12,713	£62,670
Profit Before Tax	£3,734	£3,903	£4,226	£4,556	£4,975	£21,395
Profit After Tax	£3,025	£3,162	£3,423	£3,691	£4,030	£17,330
Change In Property Value	£5,450	£5,586	£10,307	£13,164	£15,150	£49,657
Net Return	£8,475	£8,748	£13,730	£16,855	£19,180	£66,987
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