Flat
B12
1 bed
1 bath
Cheapside, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£43,750First YearProfit From Rental Income
£6,750
↗ 15%After 5 Years
Change In Property Value
£35,020
↗ 25%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,940 | £9,074 | £9,210 | £9,440 | £9,676 | £46,341 |
| Total Expenses | £7,479 | £7,542 | £7,597 | £7,662 | £7,728 | £38,008 |
| Profit Before Tax | £1,461 | £1,532 | £1,613 | £1,779 | £1,948 | £8,333 |
| Profit After Tax | £1,183 | £1,241 | £1,307 | £1,441 | £1,578 | £6,750 |
| Change In Property Value | £3,563 | £6,573 | £8,395 | £9,662 | £6,828 | £35,020 |
| Net Return | £4,746 | £7,814 | £9,702 | £11,103 | £8,406 | £41,770 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 19% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change