Flat
B5
1 bed
1 bath
Timber Yard, Hurst Street, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£12,073
↗ 19%After 5 Years
Change In Property Value
£50,379
↗ 25%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,504 | £12,692 | £12,882 | £13,204 | £13,534 | £64,816 |
| Total Expenses | £9,846 | £9,915 | £9,975 | £10,049 | £10,125 | £49,910 |
| Profit Before Tax | £2,658 | £2,777 | £2,907 | £3,155 | £3,409 | £14,905 |
| Profit After Tax | £2,153 | £2,249 | £2,355 | £2,555 | £2,762 | £12,073 |
| Change In Property Value | £5,125 | £9,456 | £12,077 | £13,899 | £9,822 | £50,379 |
| Net Return | £7,278 | £11,705 | £14,431 | £16,455 | £12,584 | £62,453 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change