Flat B5 1 bed 1 bath

Belgrave Middleway, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£37,750First Year

Profit From Rental Income

After 5 Years

£6,700

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£27,904

↗ 23%After 5 Years

Return On Investment

92%

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	£9,156	£9,293	£9,526	£9,764	£10,057	£47,796
Total Expenses	£7,776	£7,836	£7,902	£7,969	£8,041	£39,524
Profit Before Tax	£1,380	£1,458	£1,624	£1,794	£2,015	£8,272
Profit After Tax	£1,118	£1,181	£1,315	£1,453	£1,632	£6,700
Change In Property Value	£3,063	£3,139	£5,792	£7,397	£8,513	£27,904
Net Return	£4,180	£4,320	£7,107	£8,851	£10,146	£34,604
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	11%	11%	19%	23%	27%	92%

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