Flat B5 1 bed 1 bath

22 Belgrave Middleway, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£14,467

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£42,140

↗ 23%After 5 Years

Return On Investment

100%

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	£13,836	£14,044	£14,395	£14,754	£15,197	£72,226
Total Expenses	£10,723	£10,790	£10,868	£10,948	£11,035	£54,365
Profit Before Tax	£3,113	£3,253	£3,526	£3,806	£4,162	£17,861
Profit After Tax	£2,521	£2,635	£2,856	£3,083	£3,371	£14,467
Change In Property Value	£4,625	£4,741	£8,746	£11,171	£12,857	£42,140
Net Return	£7,146	£7,376	£11,603	£14,254	£16,228	£56,607
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	13%	21%	25%	29%	100%

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