Flat
B12
4 beds
2 baths
Highgate Street, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£22,973
↗ 25%After 5 Years
Change In Property Value
£72,497
↗ 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 | £18,492 | £18,769 | £19,051 | £19,527 | £20,015 | £95,855 |
| Total Expenses | £13,341 | £13,419 | £13,488 | £13,577 | £13,669 | £67,493 |
| Profit Before Tax | £5,151 | £5,351 | £5,563 | £5,950 | £6,347 | £28,362 |
| Profit After Tax | £4,172 | £4,334 | £4,506 | £4,820 | £5,141 | £22,973 |
| Change In Property Value | £7,375 | £13,607 | £17,379 | £20,002 | £14,135 | £72,497 |
| Net Return | £11,547 | £17,941 | £21,885 | £24,821 | £19,275 | £95,470 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 20% | 24% | 27% | 21% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change