Flat
B12
2 beds
2 baths
Off Plan Birmingham Property Investment, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£26,183
↗ 26%After 5 Years
Change In Property Value
£79,870
↗ 25%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,376 | £20,682 | £20,992 | £21,517 | £22,055 | £105,621 |
| Total Expenses | £14,494 | £14,575 | £14,647 | £14,741 | £14,838 | £73,296 |
| Profit Before Tax | £5,882 | £6,107 | £6,345 | £6,775 | £7,217 | £32,325 |
| Profit After Tax | £4,764 | £4,946 | £5,139 | £5,488 | £5,846 | £26,183 |
| Change In Property Value | £8,125 | £14,991 | £19,146 | £22,036 | £15,572 | £79,870 |
| Net Return | £12,889 | £19,937 | £24,286 | £27,524 | £21,417 | £106,053 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 13% | 19% | 24% | 27% | 21% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change