Flat
B3
1 bed
1 bath
Newhall Street, Birmingham, West Midlands B3
West Midlands, England · B3
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£7,553
↗ 15%After 5 Years
Change In Property Value
£39,320
↗ 25%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,756 | £9,902 | £10,051 | £10,302 | £10,560 | £50,571 |
| Total Expenses | £8,124 | £8,188 | £8,244 | £8,311 | £8,379 | £41,246 |
| Profit Before Tax | £1,632 | £1,714 | £1,807 | £1,991 | £2,180 | £9,325 |
| Profit After Tax | £1,322 | £1,388 | £1,463 | £1,613 | £1,766 | £7,553 |
| Change In Property Value | £4,000 | £7,380 | £9,426 | £10,848 | £7,666 | £39,320 |
| Net Return | £5,322 | £8,768 | £10,889 | £12,461 | £9,432 | £46,873 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 19% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change