Flat
B1
2 beds
2 baths
Charles Green Residence, Tenby Street, Birmingham, | Knight Frank B1
West Midlands, England · B1
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£44,406
↗ 27%After 5 Years
Change In Property Value
£113,893
↗ 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 | £35,004 | £35,529 | £36,417 | £37,328 | £38,448 | £182,726 |
| Total Expenses | £25,338 | £25,436 | £25,568 | £25,703 | £25,858 | £127,903 |
| Profit Before Tax | £9,666 | £10,093 | £10,849 | £11,625 | £12,590 | £54,822 |
| Profit After Tax | £7,830 | £8,175 | £8,788 | £9,416 | £10,198 | £44,406 |
| Change In Property Value | £12,500 | £12,813 | £23,639 | £30,192 | £34,749 | £113,893 |
| Net Return | £20,330 | £20,988 | £32,427 | £39,608 | £44,946 | £158,299 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 27% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change