Flat B5 1 bed 1 bath

Upper Dean Street, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£3,922

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£22,779

↗ 23%After 5 Years

Return On Investment

86%

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	£7,476	£7,588	£7,778	£7,972	£8,211	£39,026
Total Expenses	£6,715	£6,772	£6,834	£6,898	£6,964	£34,183
Profit Before Tax	£761	£816	£944	£1,075	£1,247	£4,842
Profit After Tax	£616	£661	£764	£871	£1,010	£3,922
Change In Property Value	£2,500	£2,563	£4,728	£6,038	£6,950	£22,779
Net Return	£3,116	£3,223	£5,492	£6,909	£7,960	£26,701
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	10%	10%	18%	22%	26%	86%

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