Flat
B3
2 beds
2 baths
St. Pauls Square, Birmingham, West Midlands B3
West Midlands, England · B3
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£31,119
↗ 25%After 5 Years
Change In Property Value
£97,072
↗ 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 | £24,096 | £24,457 | £24,824 | £25,445 | £26,081 | £124,904 |
| Total Expenses | £17,119 | £17,205 | £17,283 | £17,386 | £17,493 | £86,485 |
| Profit Before Tax | £6,977 | £7,253 | £7,542 | £8,058 | £8,588 | £38,418 |
| Profit After Tax | £5,652 | £5,875 | £6,109 | £6,527 | £6,957 | £31,119 |
| Change In Property Value | £9,875 | £18,219 | £23,270 | £26,782 | £18,926 | £97,072 |
| Net Return | £15,527 | £24,094 | £29,379 | £33,309 | £25,882 | £128,191 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 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