Flat
B3
2 beds
2 baths
Reliance Works, Caroline Street, Jewellery Quarter B3
West Midlands, England · B3
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£35,112
↗ 25%After 5 Years
Change In Property Value
£106,902
↗ 25%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,532 | £26,930 | £27,334 | £28,017 | £28,718 | £137,531 |
| Total Expenses | £18,649 | £18,739 | £18,821 | £18,931 | £19,043 | £94,183 |
| Profit Before Tax | £7,883 | £8,191 | £8,513 | £9,087 | £9,674 | £43,348 |
| Profit After Tax | £6,385 | £6,635 | £6,896 | £7,360 | £7,836 | £35,112 |
| Change In Property Value | £10,875 | £20,064 | £25,627 | £29,494 | £20,842 | £106,902 |
| Net Return | £17,260 | £26,699 | £32,523 | £36,854 | £28,679 | £142,014 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change