Flat
B3
3 beds
3 baths
Newhall Street, Birmingham, West Midlands B3
West Midlands, England · B3
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£24,097
↗ 24%After 5 Years
Change In Property Value
£79,870
↗ 25%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,824 | £20,121 | £20,423 | £20,934 | £21,457 | £102,759 |
| Total Expenses | £14,439 | £14,519 | £14,590 | £14,683 | £14,778 | £73,010 |
| Profit Before Tax | £5,385 | £5,602 | £5,833 | £6,251 | £6,679 | £29,750 |
| Profit After Tax | £4,362 | £4,538 | £4,725 | £5,063 | £5,410 | £24,097 |
| Change In Property Value | £8,125 | £14,991 | £19,146 | £22,036 | £15,572 | £79,870 |
| Net Return | £12,487 | £19,529 | £23,871 | £27,099 | £20,982 | £103,967 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 12% | 19% | 23% | 27% | 21% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change