Flat
B12
1 bed
1 bath
Fabrick Square, Lombard Street, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£5,913
↗ 14%After 5 Years
Change In Property Value
£33,177
↗ 25%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,460 | £8,587 | £8,716 | £8,934 | £9,157 | £43,853 |
| Total Expenses | £7,190 | £7,252 | £7,306 | £7,370 | £7,435 | £36,553 |
| Profit Before Tax | £1,270 | £1,335 | £1,410 | £1,564 | £1,722 | £7,300 |
| Profit After Tax | £1,029 | £1,081 | £1,142 | £1,267 | £1,395 | £5,913 |
| Change In Property Value | £3,375 | £6,227 | £7,953 | £9,153 | £6,468 | £33,177 |
| Net Return | £4,404 | £7,308 | £9,095 | £10,420 | £7,863 | £39,090 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 19% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change