Flat
B1
3 beds
1 bath
Tenby Street North, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£138,125First YearProfit From Rental Income
£37,132
↗ 27%After 5 Years
Change In Property Value
£105,059
↗ 25%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,808 | £27,210 | £27,618 | £28,309 | £29,016 | £138,962 |
| Total Expenses | £18,436 | £18,526 | £18,608 | £18,719 | £18,832 | £93,120 |
| Profit Before Tax | £8,372 | £8,684 | £9,011 | £9,590 | £10,185 | £45,842 |
| Profit After Tax | £6,782 | £7,034 | £7,299 | £7,768 | £8,249 | £37,132 |
| Change In Property Value | £10,688 | £19,718 | £25,185 | £28,985 | £20,483 | £105,059 |
| Net Return | £17,469 | £26,753 | £32,483 | £36,754 | £28,733 | £142,191 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 19% | 24% | 27% | 21% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change