Flat
B1
2 beds
1 bath
Plot B-02, Scholars Quarter, 23-25 Legge Lane, Birmingham, | Knight Frank B1
West Midlands, England · B1
View property listing
Initial Investment
£103,125First YearProfit From Rental Income
£26,447
↗ 26%After 5 Years
Change In Property Value
£80,484
↗ 25%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,532 | £20,840 | £21,153 | £21,681 | £22,223 | £106,429 |
| Total Expenses | £14,591 | £14,671 | £14,744 | £14,838 | £14,935 | £73,779 |
| Profit Before Tax | £5,941 | £6,169 | £6,409 | £6,843 | £7,288 | £32,651 |
| Profit After Tax | £4,813 | £4,997 | £5,191 | £5,543 | £5,904 | £26,447 |
| Change In Property Value | £8,188 | £15,106 | £19,294 | £22,205 | £15,692 | £80,484 |
| Net Return | £13,000 | £20,103 | £24,485 | £27,748 | £21,595 | £106,931 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 13% | 19% | 24% | 27% | 21% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change