Flat
B12
0 beds
0 baths
Bradford Street, Deritend, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£44,825
↗ 27%After 5 Years
Change In Property Value
£122,876
↗ 25%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,344 | £31,814 | £32,291 | £33,099 | £33,926 | £162,474 |
| Total Expenses | £21,222 | £21,319 | £21,408 | £21,530 | £21,656 | £107,134 |
| Profit Before Tax | £10,122 | £10,495 | £10,884 | £11,568 | £12,271 | £55,340 |
| Profit After Tax | £8,199 | £8,501 | £8,816 | £9,370 | £9,939 | £44,825 |
| Change In Property Value | £12,500 | £23,063 | £29,456 | £33,901 | £23,957 | £122,876 |
| Net Return | £20,699 | £31,564 | £38,272 | £43,272 | £33,896 | £167,702 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 19% | 23% | 26% | 21% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change