Flat
B1
2 beds
2 baths
Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£134,800First YearProfit From Rental Income
£35,708
↗ 26%After 5 Years
Change In Property Value
£95,214
↗ 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 | £29,256 | £29,695 | £30,437 | £31,198 | £32,134 | £152,720 |
| Total Expenses | £21,510 | £21,600 | £21,717 | £21,837 | £21,973 | £108,636 |
| Profit Before Tax | £7,746 | £8,095 | £8,720 | £9,361 | £10,161 | £44,084 |
| Profit After Tax | £6,274 | £6,557 | £7,064 | £7,583 | £8,230 | £35,708 |
| Change In Property Value | £10,450 | £10,711 | £19,762 | £25,241 | £29,050 | £95,214 |
| Net Return | £16,724 | £17,268 | £26,826 | £32,823 | £37,280 | £130,922 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 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