Flat
B1
2 beds
2 baths
Granville Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£14,259
↗ 22%After 5 Years
Change In Property Value
£48,974
↗ 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 | £15,048 | £15,274 | £15,656 | £16,047 | £16,528 | £78,553 |
| Total Expenses | £12,035 | £12,103 | £12,185 | £12,268 | £12,358 | £60,949 |
| Profit Before Tax | £3,013 | £3,170 | £3,471 | £3,779 | £4,170 | £17,603 |
| Profit After Tax | £2,441 | £2,568 | £2,811 | £3,061 | £3,378 | £14,259 |
| Change In Property Value | £5,375 | £5,509 | £10,165 | £12,983 | £14,942 | £48,974 |
| Net Return | £7,816 | £8,077 | £12,976 | £16,044 | £18,320 | £63,233 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 12% | 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