Flat B3 1 bed 1 bath

Derwent Foundry, Mary Ann Street, St Pauls Square B3

West Midlands, England · B3

Initial Investment

First Year

£42,700First Year

Profit From Rental Income

After 5 Years

£1,492

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£31,662

↗ 23%After 5 Years

Return On Investment

78%

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	£8,484	£8,611	£8,827	£9,047	£9,319	£44,288
Total Expenses	£8,363	£8,422	£8,486	£8,552	£8,622	£42,446
Profit Before Tax	£121	£189	£340	£495	£696	£1,841
Profit After Tax	£98	£153	£275	£401	£564	£1,492
Change In Property Value	£3,475	£3,562	£6,572	£8,393	£9,660	£31,662
Net Return	£3,573	£3,715	£6,847	£8,794	£10,224	£33,154
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	8%	9%	16%	21%	24%	78%

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