Flat
B3
1 bed
1 bath
Apartment 607 Islington Gates, 12 Fleet Street, Birmingham, West Midlands B3
West Midlands, England · B3
View property listing
Initial Investment
£21,700First YearProfit From Rental Income
£-1,900
↘ -9%After 5 Years
Change In Property Value
£16,957
↗ 25%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,212 | £4,275 | £4,339 | £4,448 | £4,559 | £21,833 |
| Total Expenses | £4,641 | £4,698 | £4,745 | £4,798 | £4,851 | £23,733 |
| Profit Before Tax | £-429 | £-422 | £-406 | £-350 | £-292 | £-1,900 |
| Profit After Tax | £-429 | £-422 | £-406 | £-350 | £-292 | £-1,900 |
| Change In Property Value | £1,725 | £3,183 | £4,065 | £4,678 | £3,306 | £16,957 |
| Net Return | £1,296 | £2,760 | £3,659 | £4,328 | £3,014 | £15,057 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 6% | 13% | 17% | 20% | 14% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change