Flat
B12
2 beds
1 bath
Cheapside, Deritend, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£42,985First YearProfit From Rental Income
£2,435
↗ 6%After 5 Years
Change In Property Value
£31,879
↗ 23%After 5 Years
Return On Investment
80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,772 | £8,904 | £9,126 | £9,354 | £9,635 | £45,791 |
| Total Expenses | £8,430 | £8,489 | £8,554 | £8,621 | £8,691 | £42,785 |
| Profit Before Tax | £342 | £415 | £572 | £734 | £943 | £3,006 |
| Profit After Tax | £277 | £336 | £463 | £594 | £764 | £2,435 |
| Change In Property Value | £3,499 | £3,586 | £6,617 | £8,451 | £9,726 | £31,879 |
| Net Return | £3,776 | £3,922 | £7,080 | £9,045 | £10,490 | £34,313 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change