Flat
B16
3 beds
1 bath
Essington Street, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£8,732
↗ 15%After 5 Years
Change In Property Value
£43,279
↗ 23%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,540 | £12,728 | £13,046 | £13,372 | £13,774 | £65,461 |
| Total Expenses | £10,792 | £10,857 | £10,932 | £11,008 | £11,091 | £54,681 |
| Profit Before Tax | £1,748 | £1,871 | £2,114 | £2,364 | £2,683 | £10,780 |
| Profit After Tax | £1,416 | £1,516 | £1,713 | £1,915 | £2,173 | £8,732 |
| Change In Property Value | £4,750 | £4,869 | £8,983 | £11,473 | £13,204 | £43,279 |
| Net Return | £6,166 | £6,384 | £10,696 | £13,388 | £15,377 | £52,011 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 27% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change