Flat
B4
2 beds
2 baths
Paper Yard, 1-5 Loveday Street, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£36,487
↗ 23%After 5 Years
Change In Property Value
£119,190
↗ 25%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,620 | £29,049 | £29,485 | £30,222 | £30,978 | £148,354 |
| Total Expenses | £20,467 | £20,560 | £20,644 | £20,760 | £20,878 | £103,309 |
| Profit Before Tax | £8,153 | £8,489 | £8,841 | £9,462 | £10,100 | £45,045 |
| Profit After Tax | £6,604 | £6,876 | £7,161 | £7,664 | £8,181 | £36,487 |
| Change In Property Value | £12,125 | £22,371 | £28,572 | £32,884 | £23,238 | £119,190 |
| Net Return | £18,729 | £29,247 | £35,733 | £40,548 | £31,419 | £155,677 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 12% | 18% | 23% | 26% | 20% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change