Flat
B12
2 beds
1 bath
Darwin Street, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£24,601
↗ 25%After 5 Years
Change In Property Value
£76,183
↗ 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 | £19,440 | £19,732 | £20,028 | £20,528 | £21,041 | £100,769 |
| Total Expenses | £13,918 | £13,997 | £14,068 | £14,160 | £14,254 | £70,397 |
| Profit Before Tax | £5,522 | £5,734 | £5,960 | £6,368 | £6,788 | £30,371 |
| Profit After Tax | £4,473 | £4,645 | £4,827 | £5,158 | £5,498 | £24,601 |
| Change In Property Value | £7,750 | £14,299 | £18,263 | £21,019 | £14,853 | £76,183 |
| Net Return | £12,223 | £18,943 | £23,090 | £26,177 | £20,351 | £100,784 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 20% | 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