Flat
B3
1 bed
1 bath
Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£92,435First YearProfit From Rental Income
£21,312
↗ 23%After 5 Years
Change In Property Value
£72,978
↗ 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 | £18,120 | £18,392 | £18,668 | £19,134 | £19,613 | £93,927 |
| Total Expenses | £13,367 | £13,444 | £13,512 | £13,601 | £13,691 | £67,615 |
| Profit Before Tax | £4,753 | £4,948 | £5,155 | £5,533 | £5,921 | £26,311 |
| Profit After Tax | £3,850 | £4,008 | £4,176 | £4,482 | £4,796 | £21,312 |
| Change In Property Value | £7,424 | £13,697 | £17,494 | £20,134 | £14,228 | £72,978 |
| Net Return | £11,274 | £17,705 | £21,670 | £24,617 | £19,025 | £94,291 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| 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