Flat
B1
2 beds
2 baths
Tenby Street North, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£26,422
↗ 25%After 5 Years
Change In Property Value
£75,169
↗ 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 | £23,100 | £23,446 | £24,033 | £24,633 | £25,372 | £120,585 |
| Total Expenses | £17,403 | £17,483 | £17,585 | £17,689 | £17,805 | £87,966 |
| Profit Before Tax | £5,697 | £5,963 | £6,448 | £6,945 | £7,567 | £32,620 |
| Profit After Tax | £4,615 | £4,830 | £5,223 | £5,625 | £6,129 | £26,422 |
| Change In Property Value | £8,250 | £8,456 | £15,602 | £19,927 | £22,934 | £75,169 |
| Net Return | £12,865 | £13,286 | £20,824 | £25,552 | £29,063 | £101,591 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| 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