Flat
B16
1 bed
1 bath
Birmingham Property Investment, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£10,712
↗ 19%After 5 Years
Change In Property Value
£44,223
↗ 25%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,280 | £11,449 | £11,621 | £11,911 | £12,209 | £58,471 |
| Total Expenses | £8,918 | £8,985 | £9,043 | £9,114 | £9,186 | £45,246 |
| Profit Before Tax | £2,362 | £2,464 | £2,578 | £2,798 | £3,023 | £13,225 |
| Profit After Tax | £1,913 | £1,996 | £2,088 | £2,266 | £2,449 | £10,712 |
| Change In Property Value | £4,499 | £8,300 | £10,601 | £12,201 | £8,622 | £44,223 |
| Net Return | £6,412 | £10,296 | £12,689 | £14,467 | £11,071 | £54,935 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change