Flat
B3
2 beds
2 baths
Reliance Works, Caroline Street, Jewellery Quarter B3
West Midlands, England · B3
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£22,610
↗ 16%After 5 Years
Change In Property Value
£99,087
↗ 23%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,532 | £26,930 | £27,603 | £28,293 | £29,142 | £138,501 |
| Total Expenses | £21,912 | £21,998 | £22,108 | £22,221 | £22,348 | £110,586 |
| Profit Before Tax | £4,620 | £4,932 | £5,495 | £6,073 | £6,794 | £27,914 |
| Profit After Tax | £3,742 | £3,995 | £4,451 | £4,919 | £5,503 | £22,610 |
| Change In Property Value | £10,875 | £11,147 | £20,566 | £26,267 | £30,231 | £99,087 |
| Net Return | £14,617 | £15,142 | £25,017 | £31,186 | £35,734 | £121,697 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 25% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change