Flat
B12
2 beds
2 baths
Off Plan Birmingham Property Investment, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£84,732First YearProfit From Rental Income
£12,983
↗ 15%After 5 Years
Change In Property Value
£62,630
↗ 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 | £17,244 | £17,503 | £17,940 | £18,389 | £18,940 | £90,016 |
| Total Expenses | £14,633 | £14,705 | £14,792 | £14,880 | £14,978 | £73,988 |
| Profit Before Tax | £2,611 | £2,798 | £3,149 | £3,508 | £3,962 | £16,028 |
| Profit After Tax | £2,115 | £2,266 | £2,550 | £2,842 | £3,209 | £12,983 |
| Change In Property Value | £6,874 | £7,046 | £12,999 | £16,603 | £19,108 | £62,630 |
| Net Return | £8,989 | £9,312 | £15,549 | £19,445 | £22,318 | £75,612 |
| 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