Flat B5 1 bed 1 bath

St. John's Walk, Birmingham, West Midlands B5

West Midlands, England · B5

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£5,147

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£25,056

↗ 23%After 5 Years

Return On Investment

89%

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	£8,220	£8,343	£8,552	£8,766	£9,029	£42,910
Total Expenses	£7,186	£7,245	£7,308	£7,374	£7,443	£36,555
Profit Before Tax	£1,034	£1,099	£1,243	£1,392	£1,586	£6,354
Profit After Tax	£837	£890	£1,007	£1,128	£1,285	£5,147
Change In Property Value	£2,750	£2,819	£5,201	£6,642	£7,645	£25,056
Net Return	£3,587	£3,709	£6,208	£7,770	£8,929	£30,203
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	18%	23%	26%	89%

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