Flat
B12
2 beds
1 bath
8 Rea Place, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£10,178
↗ 19%After 5 Years
Change In Property Value
£43,007
↗ 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 | £10,968 | £11,133 | £11,300 | £11,582 | £11,872 | £56,854 |
| Total Expenses | £8,727 | £8,794 | £8,852 | £8,922 | £8,993 | £44,288 |
| Profit Before Tax | £2,241 | £2,339 | £2,448 | £2,660 | £2,878 | £12,566 |
| Profit After Tax | £1,815 | £1,894 | £1,983 | £2,155 | £2,331 | £10,178 |
| Change In Property Value | £4,375 | £8,072 | £10,310 | £11,865 | £8,385 | £43,007 |
| Net Return | £6,190 | £9,966 | £12,292 | £14,020 | £10,716 | £53,185 |
| 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