Flat
B16
1 bed
1 bath
Birmingham Property Investment, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£7,835
↗ 14%After 5 Years
Change In Property Value
£40,990
↗ 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 | £11,880 | £12,058 | £12,360 | £12,669 | £13,049 | £62,015 |
| Total Expenses | £10,328 | £10,391 | £10,464 | £10,539 | £10,620 | £52,342 |
| Profit Before Tax | £1,552 | £1,667 | £1,895 | £2,129 | £2,429 | £9,673 |
| Profit After Tax | £1,258 | £1,350 | £1,535 | £1,725 | £1,967 | £7,835 |
| Change In Property Value | £4,499 | £4,611 | £8,508 | £10,866 | £12,506 | £40,990 |
| Net Return | £5,756 | £5,961 | £10,043 | £12,591 | £14,473 | £48,825 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 10% | 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