Flat
B4
2 beds
2 baths
Glasswork Locks, Belmont Row, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£26,288
↗ 22%After 5 Years
Change In Property Value
£92,157
↗ 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 | £22,128 | £22,460 | £22,797 | £23,367 | £23,951 | £114,702 |
| Total Expenses | £16,278 | £16,362 | £16,436 | £16,535 | £16,636 | £82,248 |
| Profit Before Tax | £5,850 | £6,098 | £6,361 | £6,832 | £7,315 | £32,455 |
| Profit After Tax | £4,738 | £4,940 | £5,152 | £5,534 | £5,925 | £26,288 |
| Change In Property Value | £9,375 | £17,297 | £22,092 | £25,426 | £17,968 | £92,157 |
| Net Return | £14,113 | £22,237 | £27,244 | £30,959 | £23,893 | £118,446 |
| 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