Flat
B12
1 bed
1 bath
Bradford Street, Birmingham, West Midlands B12
West Midlands, England · B12
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£11,806
↗ 20%After 5 Years
Change In Property Value
£46,693
↗ 25%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,916 | £12,095 | £12,276 | £12,583 | £12,898 | £61,768 |
| Total Expenses | £9,305 | £9,373 | £9,432 | £9,504 | £9,578 | £47,192 |
| Profit Before Tax | £2,611 | £2,722 | £2,844 | £3,079 | £3,319 | £14,575 |
| Profit After Tax | £2,115 | £2,205 | £2,304 | £2,494 | £2,689 | £11,806 |
| Change In Property Value | £4,750 | £8,764 | £11,193 | £12,882 | £9,104 | £46,693 |
| Net Return | £6,865 | £10,969 | £13,497 | £15,376 | £11,792 | £58,499 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 19% | 23% | 27% | 20% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change