Flat
B12
1 bed
1 bath
Warwick Street, Deritend, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£7,014
↗ 16%After 5 Years
Change In Property Value
£35,634
↗ 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 | £9,096 | £9,232 | £9,371 | £9,605 | £9,845 | £47,150 |
| Total Expenses | £7,575 | £7,639 | £7,693 | £7,759 | £7,825 | £38,491 |
| Profit Before Tax | £1,521 | £1,594 | £1,677 | £1,846 | £2,020 | £8,659 |
| Profit After Tax | £1,232 | £1,291 | £1,359 | £1,496 | £1,636 | £7,014 |
| Change In Property Value | £3,625 | £6,688 | £8,542 | £9,831 | £6,947 | £35,634 |
| Net Return | £4,857 | £7,979 | £9,901 | £11,327 | £8,584 | £42,648 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| 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