Flat
B12
0 beds
0 baths
Bradford Street, Birmingham, West Midlands B12
West Midlands, England · B12
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£42,188
↗ 27%After 5 Years
Change In Property Value
£116,733
↗ 25%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,784 | £30,231 | £30,684 | £31,451 | £32,238 | £154,388 |
| Total Expenses | £20,262 | £20,356 | £20,443 | £20,561 | £20,682 | £102,304 |
| Profit Before Tax | £9,522 | £9,875 | £10,242 | £10,890 | £11,555 | £52,084 |
| Profit After Tax | £7,713 | £7,998 | £8,296 | £8,821 | £9,360 | £42,188 |
| Change In Property Value | £11,875 | £21,909 | £27,983 | £32,206 | £22,759 | £116,733 |
| Net Return | £19,588 | £29,908 | £36,279 | £41,027 | £32,119 | £158,921 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 19% | 23% | 27% | 21% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change