Flat
B1
3 beds
1 bath
Tenby Street North, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£138,125First YearProfit From Rental Income
£36,739
↗ 27%After 5 Years
Change In Property Value
£97,378
↗ 23%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,928 | £30,377 | £31,136 | £31,915 | £32,872 | £156,228 |
| Total Expenses | £21,954 | £22,045 | £22,164 | £22,285 | £22,424 | £110,871 |
| Profit Before Tax | £7,974 | £8,332 | £8,973 | £9,629 | £10,448 | £45,357 |
| Profit After Tax | £6,459 | £6,749 | £7,268 | £7,800 | £8,463 | £36,739 |
| Change In Property Value | £10,688 | £10,955 | £20,211 | £25,814 | £29,710 | £97,378 |
| Net Return | £17,147 | £17,704 | £27,479 | £33,614 | £38,173 | £134,117 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 28% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change