Flat
B1
2 beds
2 baths
Tenby Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£20,080
↗ 24%After 5 Years
Change In Property Value
£61,502
↗ 23%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 | £18,900 | £19,183 | £19,663 | £20,155 | £20,759 | £98,661 |
| Total Expenses | £14,602 | £14,677 | £14,768 | £14,861 | £14,964 | £73,871 |
| Profit Before Tax | £4,298 | £4,507 | £4,896 | £5,294 | £5,796 | £24,790 |
| Profit After Tax | £3,481 | £3,651 | £3,965 | £4,288 | £4,694 | £20,080 |
| Change In Property Value | £6,750 | £6,919 | £12,765 | £16,304 | £18,764 | £61,502 |
| Net Return | £10,231 | £10,569 | £16,731 | £20,592 | £23,459 | £81,582 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 12% | 13% | 20% | 25% | 28% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change