Flat
B12
1 bed
1 bath
Off Plan Birmingham Property Investment, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£57,985First YearProfit From Rental Income
£11,767
↗ 20%After 5 Years
Change In Property Value
£46,681
↗ 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 | £11,904 | £12,083 | £12,264 | £12,570 | £12,885 | £61,705 |
| Total Expenses | £9,302 | £9,370 | £9,429 | £9,502 | £9,576 | £47,178 |
| Profit Before Tax | £2,602 | £2,713 | £2,835 | £3,069 | £3,309 | £14,527 |
| Profit After Tax | £2,108 | £2,197 | £2,296 | £2,486 | £2,680 | £11,767 |
| Change In Property Value | £4,749 | £8,761 | £11,190 | £12,879 | £9,101 | £46,681 |
| Net Return | £6,856 | £10,959 | £13,486 | £15,365 | £11,782 | £58,448 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 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