Flat B12 1 bed 1 bath

Off Plan Birmingham Property Investment, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£63,985First Year

Profit From Rental Income

After 5 Years

£7,901

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£47,823

↗ 23%After 5 Years

Return On Investment

87%

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	£13,164	£13,361	£13,695	£14,038	£14,459	£68,718
Total Expenses	£11,646	£11,712	£11,788	£11,866	£11,951	£58,964
Profit Before Tax	£1,518	£1,650	£1,907	£2,171	£2,508	£9,754
Profit After Tax	£1,229	£1,336	£1,545	£1,759	£2,031	£7,901
Change In Property Value	£5,249	£5,380	£9,926	£12,678	£14,591	£47,823
Net Return	£6,478	£6,716	£11,471	£14,437	£16,622	£55,724
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	18%	23%	26%	87%

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