Flat
B15
3 beds
3 baths
Birmingham Investment Flat, Birmingham B15
West Midlands, England · B15
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£22,717
↗ 18%After 5 Years
Change In Property Value
£91,103
↗ 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 | £25,080 | £25,456 | £26,093 | £26,745 | £27,547 | £130,921 |
| Total Expenses | £20,376 | £20,460 | £20,566 | £20,675 | £20,798 | £102,875 |
| Profit Before Tax | £4,704 | £4,997 | £5,526 | £6,070 | £6,749 | £28,046 |
| Profit After Tax | £3,810 | £4,047 | £4,476 | £4,916 | £5,467 | £22,717 |
| Change In Property Value | £9,999 | £10,249 | £18,909 | £24,151 | £27,795 | £91,103 |
| Net Return | £13,809 | £14,296 | £23,385 | £29,067 | £33,262 | £113,820 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| 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