Flat B1 1 bed 1 bath

New Build Birmingham Apartment, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£48,985First Year

Profit From Rental Income

After 5 Years

£8,446

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£36,434

↗ 23%After 5 Years

Return On Investment

92%

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	£11,196	£11,364	£11,648	£11,939	£12,297	£58,445
Total Expenses	£9,466	£9,528	£9,600	£9,673	£9,751	£48,018
Profit Before Tax	£1,730	£1,836	£2,048	£2,266	£2,546	£10,427
Profit After Tax	£1,402	£1,487	£1,659	£1,836	£2,062	£8,446
Change In Property Value	£3,999	£4,099	£7,562	£9,659	£11,116	£36,434
Net Return	£5,400	£5,585	£9,221	£11,494	£13,178	£44,880
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	19%	23%	27%	92%

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