Flat
B3
0 beds
0 baths
Griffin House, 18 Ludgate Hill, Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£31,601
↗ 25%After 5 Years
Change In Property Value
£98,301
↗ 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 | £24,396 | £24,762 | £25,133 | £25,762 | £26,406 | £126,459 |
| Total Expenses | £17,310 | £17,396 | £17,474 | £17,579 | £17,686 | £87,445 |
| Profit Before Tax | £7,086 | £7,366 | £7,659 | £8,183 | £8,720 | £39,014 |
| Profit After Tax | £5,740 | £5,966 | £6,204 | £6,628 | £7,063 | £31,601 |
| Change In Property Value | £10,000 | £18,450 | £23,565 | £27,121 | £19,165 | £98,301 |
| Net Return | £15,740 | £24,416 | £29,769 | £33,749 | £26,228 | £129,902 |
| 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