Flat
B4
2 beds
2 baths
Luxury Birmingham Apartment, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£23,975
↗ 22%After 5 Years
Change In Property Value
£86,001
↗ 25%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,652 | £20,962 | £21,276 | £21,808 | £22,353 | £107,051 |
| Total Expenses | £15,325 | £15,406 | £15,478 | £15,573 | £15,670 | £77,453 |
| Profit Before Tax | £5,327 | £5,556 | £5,798 | £6,235 | £6,683 | £29,599 |
| Profit After Tax | £4,315 | £4,500 | £4,696 | £5,050 | £5,413 | £23,975 |
| Change In Property Value | £8,749 | £16,141 | £20,616 | £23,727 | £16,767 | £86,001 |
| Net Return | £13,064 | £20,642 | £25,313 | £28,778 | £22,180 | £109,976 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change