Flat
B12
1 bed
1 bath
Darwin Street, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£10,706
↗ 19%After 5 Years
Change In Property Value
£44,235
↗ 25%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,280 | £11,449 | £11,621 | £11,911 | £12,209 | £58,471 |
| Total Expenses | £8,920 | £8,986 | £9,045 | £9,115 | £9,188 | £45,254 |
| Profit Before Tax | £2,361 | £2,463 | £2,576 | £2,796 | £3,021 | £13,217 |
| Profit After Tax | £1,912 | £1,995 | £2,087 | £2,265 | £2,447 | £10,706 |
| Change In Property Value | £4,500 | £8,303 | £10,604 | £12,204 | £8,624 | £44,235 |
| Net Return | £6,412 | £10,297 | £12,691 | £14,469 | £11,072 | £54,941 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change