Flat B1 1 bed 1 bath

Westgate, Arthur Place, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£42,700First Year

Profit From Rental Income

After 5 Years

£6,241

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£31,662

↗ 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	£9,732	£9,878	£10,125	£10,378	£10,689	£50,802
Total Expenses	£8,488	£8,549	£8,616	£8,685	£8,759	£43,098
Profit Before Tax	£1,244	£1,329	£1,509	£1,693	£1,930	£7,705
Profit After Tax	£1,008	£1,077	£1,222	£1,371	£1,563	£6,241
Change In Property Value	£3,475	£3,562	£6,572	£8,393	£9,660	£31,662
Net Return	£4,483	£4,639	£7,794	£9,764	£11,224	£37,903
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	10%	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