Flat
B1
1 bed
1 bath
Tenby Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£51,100First YearProfit From Rental Income
£9,362
↗ 18%After 5 Years
Change In Property Value
£41,041
↗ 25%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,476 | £10,633 | £10,793 | £11,062 | £11,339 | £54,303 |
| Total Expenses | £8,421 | £8,487 | £8,543 | £8,612 | £8,683 | £42,746 |
| Profit Before Tax | £2,055 | £2,147 | £2,249 | £2,450 | £2,656 | £11,557 |
| Profit After Tax | £1,665 | £1,739 | £1,822 | £1,985 | £2,152 | £9,362 |
| Change In Property Value | £4,175 | £7,703 | £9,838 | £11,323 | £8,002 | £41,041 |
| Net Return | £5,840 | £9,442 | £11,660 | £13,308 | £10,153 | £50,402 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 18% | 23% | 26% | 20% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change