Flat B5 1 bed 1 bath

Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£80,547First Year

Profit From Rental Income

After 5 Years

£22,153

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£59,906

↗ 23%After 5 Years

Return On Investment

102%

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	£19,668	£19,963	£20,462	£20,974	£21,603	£102,670
Total Expenses	£14,868	£14,954	£15,057	£15,163	£15,278	£75,320
Profit Before Tax	£4,800	£5,009	£5,405	£5,811	£6,325	£27,349
Profit After Tax	£3,888	£4,057	£4,378	£4,707	£5,123	£22,153
Change In Property Value	£6,575	£6,739	£12,434	£15,881	£18,277	£59,906
Net Return	£10,463	£10,796	£16,812	£20,588	£23,401	£82,059
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	13%	13%	21%	26%	29%	102%

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