Flat
B12
1 bed
1 bath
Bradford Street, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£48,400First YearProfit From Rental Income
£3,873
↗ 8%After 5 Years
Change In Property Value
£35,990
↗ 23%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,912 | £10,061 | £10,312 | £10,570 | £10,887 | £51,742 |
| Total Expenses | £9,260 | £9,321 | £9,389 | £9,458 | £9,533 | £46,961 |
| Profit Before Tax | £652 | £740 | £923 | £1,112 | £1,354 | £4,781 |
| Profit After Tax | £528 | £599 | £748 | £900 | £1,097 | £3,873 |
| Change In Property Value | £3,950 | £4,049 | £7,470 | £9,541 | £10,981 | £35,990 |
| Net Return | £4,478 | £4,648 | £8,218 | £10,441 | £12,078 | £39,863 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 10% | 17% | 22% | 25% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change