Flat
B1
2 beds
2 baths
New Build Birmingham Apartment, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£28,513
↗ 26%After 5 Years
Change In Property Value
£79,713
↗ 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 | £24,492 | £24,859 | £25,481 | £26,118 | £26,901 | £127,852 |
| Total Expenses | £18,333 | £18,416 | £18,521 | £18,629 | £18,750 | £92,650 |
| Profit Before Tax | £6,159 | £6,443 | £6,960 | £7,489 | £8,152 | £35,202 |
| Profit After Tax | £4,988 | £5,219 | £5,637 | £6,066 | £6,603 | £28,513 |
| Change In Property Value | £8,749 | £8,967 | £16,545 | £21,132 | £24,321 | £79,713 |
| Net Return | £13,737 | £14,186 | £22,182 | £27,198 | £30,923 | £108,227 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| 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