Flat
B1
2 beds
1 bath
Graham Street, Birmingham, West Midlands B1
West Midlands, England · B1
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£2,176
↗ 7%After 5 Years
Change In Property Value
£24,575
↗ 25%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,264 | £6,358 | £6,453 | £6,615 | £6,780 | £32,470 |
| Total Expenses | £5,844 | £5,903 | £5,954 | £6,012 | £6,071 | £29,784 |
| Profit Before Tax | £420 | £455 | £499 | £603 | £709 | £2,686 |
| Profit After Tax | £340 | £368 | £405 | £488 | £574 | £2,176 |
| Change In Property Value | £2,500 | £4,613 | £5,891 | £6,780 | £4,791 | £24,575 |
| Net Return | £2,840 | £4,981 | £6,296 | £7,269 | £5,366 | £26,751 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 16% | 20% | 23% | 17% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change