Flat
B2
1 bed
1 bath
20 Temple House, 24 Temple Street, Birmingham B2
West Midlands, England · B2
View property listing
Initial Investment
£30,700First YearProfit From Rental Income
£2,079
↗ 7%After 5 Years
Change In Property Value
£24,330
↗ 25%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,204 | £6,297 | £6,392 | £6,551 | £6,715 | £32,159 |
| Total Expenses | £5,806 | £5,865 | £5,915 | £5,973 | £6,032 | £29,592 |
| Profit Before Tax | £398 | £432 | £476 | £578 | £683 | £2,567 |
| Profit After Tax | £323 | £350 | £386 | £468 | £553 | £2,079 |
| Change In Property Value | £2,475 | £4,566 | £5,832 | £6,712 | £4,743 | £24,330 |
| Net Return | £2,798 | £4,916 | £6,218 | £7,181 | £5,296 | £26,409 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 16% | 20% | 23% | 17% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change