Flat
B12
1 bed
1 bath
Cheapside, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£43,750First YearProfit From Rental Income
£2,664
↗ 6%After 5 Years
Change In Property Value
£32,459
↗ 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 | £8,940 | £9,074 | £9,301 | £9,533 | £9,819 | £46,668 |
| Total Expenses | £8,548 | £8,607 | £8,673 | £8,740 | £8,811 | £43,379 |
| Profit Before Tax | £392 | £467 | £628 | £794 | £1,008 | £3,290 |
| Profit After Tax | £318 | £378 | £509 | £643 | £817 | £2,664 |
| Change In Property Value | £3,563 | £3,652 | £6,737 | £8,605 | £9,903 | £32,459 |
| Net Return | £3,880 | £4,030 | £7,246 | £9,248 | £10,720 | £35,124 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 25% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change