Flat
B3
2 beds
1 bath
Water Street, Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£12,601
↗ 20%After 5 Years
Change In Property Value
£51,608
↗ 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 | £12,816 | £13,008 | £13,203 | £13,533 | £13,872 | £66,433 |
| Total Expenses | £10,038 | £10,108 | £10,168 | £10,243 | £10,319 | £50,876 |
| Profit Before Tax | £2,778 | £2,901 | £3,035 | £3,291 | £3,552 | £15,556 |
| Profit After Tax | £2,250 | £2,350 | £2,459 | £2,665 | £2,877 | £12,601 |
| Change In Property Value | £5,250 | £9,686 | £12,371 | £14,238 | £10,062 | £51,608 |
| Net Return | £7,500 | £12,036 | £14,830 | £16,904 | £12,939 | £64,209 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 4% | 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