Flat
B1
2 beds
1 bath
Sand Pits, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£24,859
↗ 25%After 5 Years
Change In Property Value
£71,752
↗ 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 | £22,056 | £22,387 | £22,947 | £23,520 | £24,226 | £115,135 |
| Total Expenses | £16,703 | £16,782 | £16,881 | £16,982 | £17,096 | £84,445 |
| Profit Before Tax | £5,353 | £5,605 | £6,065 | £6,538 | £7,130 | £30,690 |
| Profit After Tax | £4,336 | £4,540 | £4,913 | £5,296 | £5,775 | £24,859 |
| Change In Property Value | £7,875 | £8,072 | £14,893 | £19,021 | £21,892 | £71,752 |
| Net Return | £12,211 | £12,612 | £19,805 | £24,317 | £27,667 | £96,612 |
| 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