Flat
B1
1 bed
1 bath
Upper Marshall Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£13,358
↗ 36%After 5 Years
Change In Property Value
£27,334
↗ 23%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,800 | £10,962 | £11,236 | £11,517 | £11,862 | £56,377 |
| Total Expenses | £7,841 | £7,903 | £7,974 | £8,046 | £8,123 | £39,886 |
| Profit Before Tax | £2,959 | £3,059 | £3,262 | £3,471 | £3,740 | £16,491 |
| Profit After Tax | £2,397 | £2,478 | £2,643 | £2,812 | £3,029 | £13,358 |
| Change In Property Value | £3,000 | £3,075 | £5,673 | £7,246 | £8,340 | £27,334 |
| Net Return | £5,397 | £5,553 | £8,316 | £10,058 | £11,369 | £40,692 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 15% | 15% | 22% | 27% | 31% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change