Flat
B12
1 bed
1 bath
Bradford Street, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£6,441
↗ 15%After 5 Years
Change In Property Value
£34,405
↗ 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 | £8,772 | £8,904 | £9,037 | £9,263 | £9,495 | £45,470 |
| Total Expenses | £7,382 | £7,445 | £7,499 | £7,564 | £7,629 | £37,519 |
| Profit Before Tax | £1,390 | £1,459 | £1,538 | £1,699 | £1,865 | £7,952 |
| Profit After Tax | £1,126 | £1,182 | £1,246 | £1,377 | £1,511 | £6,441 |
| Change In Property Value | £3,500 | £6,458 | £8,248 | £9,492 | £6,708 | £34,405 |
| Net Return | £4,626 | £7,639 | £9,493 | £10,869 | £8,219 | £40,846 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 19% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change