Flat
B12
2 beds
1 bath
Rea Place, Birmingham, West Midlands B12
West Midlands, England · B12
View property listing
Initial Investment
£48,100First YearProfit From Rental Income
£8,261
↗ 17%After 5 Years
Change In Property Value
£38,583
↗ 25%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,840 | £9,988 | £10,137 | £10,391 | £10,651 | £51,006 |
| Total Expenses | £8,035 | £8,100 | £8,156 | £8,223 | £8,292 | £40,807 |
| Profit Before Tax | £1,805 | £1,887 | £1,981 | £2,167 | £2,359 | £10,199 |
| Profit After Tax | £1,462 | £1,529 | £1,605 | £1,756 | £1,910 | £8,261 |
| Change In Property Value | £3,925 | £7,242 | £9,249 | £10,645 | £7,522 | £38,583 |
| Net Return | £5,387 | £8,770 | £10,854 | £12,401 | £9,433 | £46,844 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 18% | 23% | 26% | 20% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change