Flat
B3
6 beds
3 baths
James Street, Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£54,157
↗ 26%After 5 Years
Change In Property Value
£153,595
↗ 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 | £38,124 | £38,696 | £39,276 | £40,258 | £41,265 | £197,619 |
| Total Expenses | £25,922 | £26,029 | £26,128 | £26,268 | £26,411 | £130,758 |
| Profit Before Tax | £12,202 | £12,667 | £13,148 | £13,990 | £14,853 | £66,861 |
| Profit After Tax | £9,884 | £10,260 | £10,650 | £11,332 | £12,031 | £54,157 |
| Change In Property Value | £15,625 | £28,828 | £36,820 | £42,376 | £29,946 | £153,595 |
| Net Return | £25,509 | £39,088 | £47,470 | £53,708 | £41,977 | £207,753 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| 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