Flat
B18
2 beds
2 baths
Hall Street, Birmingham B18
West Midlands, England · B18
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£11,279
↗ 20%After 5 Years
Change In Property Value
£45,464
↗ 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 | £11,604 | £11,778 | £11,955 | £12,254 | £12,560 | £60,150 |
| Total Expenses | £9,113 | £9,180 | £9,239 | £9,311 | £9,384 | £46,226 |
| Profit Before Tax | £2,491 | £2,598 | £2,716 | £2,943 | £3,176 | £13,924 |
| Profit After Tax | £2,018 | £2,104 | £2,200 | £2,384 | £2,573 | £11,279 |
| Change In Property Value | £4,625 | £8,533 | £10,899 | £12,543 | £8,864 | £45,464 |
| Net Return | £6,643 | £10,637 | £13,099 | £14,927 | £11,437 | £56,743 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| 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