Flat
B16
1 bed
1 bath
Birmingham Property Investment, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£53,485First YearProfit From Rental Income
£7,360
↗ 14%After 5 Years
Change In Property Value
£39,851
↗ 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 | £11,544 | £11,717 | £12,010 | £12,310 | £12,680 | £60,261 |
| Total Expenses | £10,096 | £10,159 | £10,231 | £10,305 | £10,385 | £51,175 |
| Profit Before Tax | £1,448 | £1,558 | £1,779 | £2,005 | £2,295 | £9,086 |
| Profit After Tax | £1,173 | £1,262 | £1,441 | £1,624 | £1,859 | £7,360 |
| Change In Property Value | £4,374 | £4,483 | £8,271 | £10,564 | £12,159 | £39,851 |
| Net Return | £5,547 | £5,745 | £9,712 | £12,189 | £14,018 | £47,211 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 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