Flat
B5
2 beds
2 baths
Hurst Street, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£27,608
↗ 24%After 5 Years
Change In Property Value
£88,471
↗ 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 | £21,960 | £22,289 | £22,624 | £23,189 | £23,769 | £113,832 |
| Total Expenses | £15,779 | £15,862 | £15,936 | £16,035 | £16,135 | £79,747 |
| Profit Before Tax | £6,181 | £6,427 | £6,687 | £7,155 | £7,634 | £34,084 |
| Profit After Tax | £5,007 | £5,206 | £5,417 | £5,795 | £6,183 | £27,608 |
| Change In Property Value | £9,000 | £16,605 | £21,208 | £24,409 | £17,249 | £88,471 |
| Net Return | £14,007 | £21,811 | £26,625 | £30,204 | £23,432 | £116,079 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| 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