Flat
B18
1 bed
1 bath
New Hampton Lofts, 90 Great Hampton Street, Jewellery Quarter, Birmingham B18
West Midlands, England · B18
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£4,392
↗ 9%After 5 Years
Change In Property Value
£37,585
↗ 23%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,344 | £10,499 | £10,762 | £11,031 | £11,362 | £53,997 |
| Total Expenses | £9,581 | £9,642 | £9,711 | £9,782 | £9,858 | £48,575 |
| Profit Before Tax | £763 | £857 | £1,050 | £1,248 | £1,504 | £5,422 |
| Profit After Tax | £618 | £694 | £851 | £1,011 | £1,218 | £4,392 |
| Change In Property Value | £4,125 | £4,228 | £7,801 | £9,963 | £11,467 | £37,585 |
| Net Return | £4,743 | £4,922 | £8,652 | £10,975 | £12,685 | £41,977 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 9% | 10% | 17% | 22% | 25% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change