Flat
B1
2 beds
2 baths
Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£134,800First YearProfit From Rental Income
£36,103
↗ 27%After 5 Years
Change In Property Value
£102,725
↗ 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 | £26,208 | £26,601 | £27,000 | £27,675 | £28,367 | £135,851 |
| Total Expenses | £18,070 | £18,159 | £18,240 | £18,349 | £18,461 | £91,280 |
| Profit Before Tax | £8,138 | £8,442 | £8,760 | £9,326 | £9,906 | £44,571 |
| Profit After Tax | £6,592 | £6,838 | £7,096 | £7,554 | £8,024 | £36,103 |
| Change In Property Value | £10,450 | £19,280 | £24,625 | £28,341 | £20,028 | £102,725 |
| Net Return | £17,042 | £26,118 | £31,721 | £35,895 | £28,051 | £138,827 |
| 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