Flat B5 1 bed 0 baths

Southside, St. John's Walk, Birmingham, West Midlands B5

West Midlands, England · B5

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£7,641

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£29,612

↗ 23%After 5 Years

Return On Investment

93%

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	£9,720	£9,866	£10,112	£10,365	£10,676	£50,740
Total Expenses	£8,130	£8,190	£8,258	£8,327	£8,401	£41,306
Profit Before Tax	£1,590	£1,675	£1,854	£2,038	£2,275	£9,434
Profit After Tax	£1,288	£1,357	£1,502	£1,651	£1,843	£7,641
Change In Property Value	£3,250	£3,331	£6,146	£7,850	£9,035	£29,612
Net Return	£4,538	£4,688	£7,648	£9,501	£10,878	£37,253
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	11%	12%	19%	24%	27%	93%

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