Flat
B12
1 bed
1 bath
Near To Hs2, Digbeth, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£71,200First YearProfit From Rental Income
£16,502
↗ 23%After 5 Years
Change In Property Value
£57,506
↗ 25%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,676 | £14,896 | £15,120 | £15,498 | £15,885 | £76,074 |
| Total Expenses | £10,997 | £11,069 | £11,132 | £11,212 | £11,293 | £55,701 |
| Profit Before Tax | £3,679 | £3,828 | £3,988 | £4,286 | £4,592 | £20,373 |
| Profit After Tax | £2,980 | £3,100 | £3,230 | £3,472 | £3,720 | £16,502 |
| Change In Property Value | £5,850 | £10,793 | £13,785 | £15,866 | £11,212 | £57,506 |
| Net Return | £8,830 | £13,894 | £17,015 | £19,337 | £14,931 | £74,008 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 12% | 20% | 24% | 27% | 21% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change