Flat B5 1 bed 1 bath

St. John's Walk, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£6,417

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£27,334

↗ 23%After 5 Years

Return On Investment

91%

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	£8,976	£9,111	£9,338	£9,572	£9,859	£46,856
Total Expenses	£7,659	£7,718	£7,784	£7,851	£7,922	£38,934
Profit Before Tax	£1,317	£1,393	£1,555	£1,721	£1,937	£7,922
Profit After Tax	£1,067	£1,128	£1,259	£1,394	£1,569	£6,417
Change In Property Value	£3,000	£3,075	£5,673	£7,246	£8,340	£27,334
Net Return	£4,067	£4,203	£6,933	£8,640	£9,908	£33,751
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	19%	23%	27%	91%

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