Flat B4 1 bed 1 bath

Shadwell Street, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£12,977

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£37,585

↗ 23%After 5 Years

Return On Investment

100%

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	£12,600	£12,789	£13,109	£13,436	£13,840	£65,774
Total Expenses	£9,806	£9,871	£9,946	£10,023	£10,106	£49,753
Profit Before Tax	£2,794	£2,918	£3,163	£3,414	£3,734	£16,021
Profit After Tax	£2,263	£2,363	£2,562	£2,765	£3,024	£12,977
Change In Property Value	£4,125	£4,228	£7,801	£9,963	£11,467	£37,585
Net Return	£6,388	£6,591	£10,363	£12,728	£14,491	£50,562
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	13%	21%	25%	29%	100%

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