Flat
B18
4 beds
3 baths
The Dolls House, Jewellery Quarter, Birmingham B18
West Midlands, England · B18
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£88,929
↗ 20%After 5 Years
Change In Property Value
£284,731
↗ 23%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £78,372 | £79,548 | £81,536 | £83,575 | £86,082 | £409,112 |
| Total Expenses | £59,431 | £59,595 | £59,836 | £60,084 | £60,377 | £299,323 |
| Profit Before Tax | £18,941 | £19,953 | £21,700 | £23,491 | £25,704 | £109,789 |
| Profit After Tax | £15,342 | £16,162 | £17,577 | £19,027 | £20,821 | £88,929 |
| Change In Property Value | £31,250 | £32,031 | £59,098 | £75,481 | £86,872 | £284,731 |
| Net Return | £46,592 | £48,193 | £76,675 | £94,508 | £107,692 | £373,661 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 11% | 11% | 17% | 21% | 24% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change