Flat B4 1 bed 1 bath

Belmont Row, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£68,200First Year

Profit From Rental Income

After 5 Years

£5,826

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£51,024

↗ 23%After 5 Years

Return On Investment

83%

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	£13,212	£13,410	£13,745	£14,089	£14,512	£68,968
Total Expenses	£12,208	£12,274	£12,351	£12,429	£12,514	£61,776
Profit Before Tax	£1,004	£1,136	£1,395	£1,660	£1,998	£7,192
Profit After Tax	£813	£920	£1,130	£1,345	£1,618	£5,826
Change In Property Value	£5,600	£5,740	£10,590	£13,526	£15,567	£51,024
Net Return	£6,413	£6,660	£11,720	£14,871	£17,186	£56,850
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	9%	10%	17%	22%	25%	83%

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