Flat
B12
2 beds
2 baths
Burj Digbeth, 25 Green St, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£12,591
↗ 15%After 5 Years
Change In Property Value
£61,502
↗ 23%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,932 | £17,186 | £17,616 | £18,056 | £18,598 | £88,387 |
| Total Expenses | £14,405 | £14,477 | £14,563 | £14,651 | £14,748 | £72,843 |
| Profit Before Tax | £2,527 | £2,709 | £3,053 | £3,405 | £3,850 | £15,544 |
| Profit After Tax | £2,047 | £2,194 | £2,473 | £2,758 | £3,119 | £12,591 |
| Change In Property Value | £6,750 | £6,919 | £12,765 | £16,304 | £18,764 | £61,502 |
| Net Return | £8,797 | £9,113 | £15,238 | £19,062 | £21,883 | £74,093 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 26% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change