Flat
B1
1 bed
1 bath
Hands Off Birmingham Property Investment, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£12,658
↗ 21%After 5 Years
Change In Property Value
£45,546
↗ 23%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,992 | £14,202 | £14,557 | £14,921 | £15,368 | £73,040 |
| Total Expenses | £11,332 | £11,399 | £11,478 | £11,558 | £11,645 | £57,412 |
| Profit Before Tax | £2,660 | £2,803 | £3,079 | £3,363 | £3,723 | £15,628 |
| Profit After Tax | £2,154 | £2,270 | £2,494 | £2,724 | £3,016 | £12,658 |
| Change In Property Value | £4,999 | £5,124 | £9,453 | £12,074 | £13,896 | £45,546 |
| Net Return | £7,153 | £7,394 | £11,947 | £14,798 | £16,912 | £58,204 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 28% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change