Flat
B15
1 bed
1 bath
Broad Street, Birmingham B15
West Midlands, England · B15
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£6,592
↗ 14%After 5 Years
Change In Property Value
£35,307
↗ 23%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,500 | £10,657 | £10,924 | £11,197 | £11,533 | £54,811 |
| Total Expenses | £9,200 | £9,261 | £9,331 | £9,402 | £9,478 | £46,673 |
| Profit Before Tax | £1,300 | £1,396 | £1,593 | £1,795 | £2,055 | £8,139 |
| Profit After Tax | £1,053 | £1,131 | £1,290 | £1,454 | £1,664 | £6,592 |
| Change In Property Value | £3,875 | £3,972 | £7,328 | £9,360 | £10,772 | £35,307 |
| Net Return | £4,928 | £5,103 | £8,618 | £10,813 | £12,436 | £41,899 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 26% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change