Flat
B12
2 beds
1 bath
Bradford Street, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£7,541
↗ 16%After 5 Years
Change In Property Value
£36,863
↗ 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 | £9,408 | £9,549 | £9,692 | £9,935 | £10,183 | £48,767 |
| Total Expenses | £7,767 | £7,831 | £7,886 | £7,953 | £8,020 | £39,457 |
| Profit Before Tax | £1,641 | £1,718 | £1,806 | £1,982 | £2,163 | £9,310 |
| Profit After Tax | £1,329 | £1,392 | £1,463 | £1,606 | £1,752 | £7,541 |
| Change In Property Value | £3,750 | £6,919 | £8,837 | £10,170 | £7,187 | £36,863 |
| Net Return | £5,079 | £8,310 | £10,300 | £11,776 | £8,939 | £44,404 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 11% | 18% | 22% | 26% | 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