Flat
B18
2 beds
1 bath
Chamberlain Court, Birmingham B18
West Midlands, England · B18
View property listing
Initial Investment
£47,800First YearProfit From Rental Income
£8,165
↗ 17%After 5 Years
Change In Property Value
£38,337
↗ 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 | £9,780 | £9,927 | £10,076 | £10,327 | £10,586 | £50,695 |
| Total Expenses | £7,997 | £8,062 | £8,118 | £8,185 | £8,253 | £40,615 |
| Profit Before Tax | £1,783 | £1,865 | £1,958 | £2,143 | £2,332 | £10,080 |
| Profit After Tax | £1,444 | £1,510 | £1,586 | £1,736 | £1,889 | £8,165 |
| Change In Property Value | £3,900 | £7,196 | £9,190 | £10,577 | £7,475 | £38,337 |
| Net Return | £5,344 | £8,706 | £10,776 | £12,313 | £9,364 | £46,502 |
| 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