Flat
B1
2 beds
2 baths
Goodman Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£15,346
↗ 22%After 5 Years
Change In Property Value
£51,252
↗ 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 | £15,756 | £15,992 | £16,392 | £16,802 | £17,306 | £82,248 |
| Total Expenses | £12,502 | £12,572 | £12,655 | £12,740 | £12,833 | £63,302 |
| Profit Before Tax | £3,254 | £3,420 | £3,737 | £4,062 | £4,473 | £18,946 |
| Profit After Tax | £2,635 | £2,770 | £3,027 | £3,290 | £3,623 | £15,346 |
| Change In Property Value | £5,625 | £5,766 | £10,638 | £13,587 | £15,637 | £51,252 |
| Net Return | £8,260 | £8,536 | £13,665 | £16,877 | £19,260 | £66,598 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 12% | 20% | 25% | 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