Flat
B1
2 beds
1 bath
Plot B-02, Scholars Quarter, 23-25 Legge Lane, Birmingham, | Knight Frank B1
West Midlands, England · B1
View property listing
Initial Investment
£103,125First YearProfit From Rental Income
£26,139
↗ 25%After 5 Years
Change In Property Value
£74,600
↗ 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 | £22,920 | £23,264 | £23,845 | £24,442 | £25,175 | £119,646 |
| Total Expenses | £17,286 | £17,366 | £17,467 | £17,571 | £17,687 | £87,376 |
| Profit Before Tax | £5,634 | £5,898 | £6,378 | £6,871 | £7,488 | £32,270 |
| Profit After Tax | £4,564 | £4,777 | £5,166 | £5,565 | £6,065 | £26,139 |
| Change In Property Value | £8,188 | £8,392 | £15,484 | £19,776 | £22,760 | £74,600 |
| Net Return | £12,751 | £13,169 | £20,650 | £25,341 | £28,826 | £100,738 |
| 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