Flat
B18
3 beds
2 baths
The Gothic, 4-6 Great Hampton Street, Birmingham B18
West Midlands, England · B18
View property listing
Initial Investment
£226,500First YearProfit From Rental Income
£44,526
↗ 20%After 5 Years
Change In Property Value
£154,894
↗ 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 | £42,636 | £43,276 | £44,357 | £45,466 | £46,830 | £222,566 |
| Total Expenses | £33,243 | £33,353 | £33,504 | £33,658 | £33,838 | £167,595 |
| Profit Before Tax | £9,393 | £9,923 | £10,854 | £11,808 | £12,993 | £54,971 |
| Profit After Tax | £7,609 | £8,038 | £8,792 | £9,564 | £10,524 | £44,526 |
| Change In Property Value | £17,000 | £17,425 | £32,149 | £41,062 | £47,258 | £154,894 |
| Net Return | £24,609 | £25,463 | £40,941 | £50,626 | £57,782 | £199,420 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 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