Flat
B1
5 beds
4 baths
Heaton Courtyard Camden Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£124,805
↗ 28%After 5 Years
Change In Property Value
£307,191
↗ 25%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £78,372 | £79,548 | £80,741 | £82,759 | £84,828 | £406,248 |
| Total Expenses | £50,056 | £50,224 | £50,384 | £50,628 | £50,877 | £252,168 |
| Profit Before Tax | £28,316 | £29,324 | £30,357 | £32,132 | £33,951 | £154,080 |
| Profit After Tax | £22,936 | £23,752 | £24,589 | £26,027 | £27,501 | £124,805 |
| Change In Property Value | £31,250 | £57,656 | £73,640 | £84,753 | £59,892 | £307,191 |
| Net Return | £54,186 | £81,409 | £98,229 | £110,780 | £87,392 | £431,996 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 12% | 18% | 22% | 25% | 20% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change