Flat
B3
6 beds
3 baths
James Street, Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£53,227
↗ 26%After 5 Years
Change In Property Value
£142,366
↗ 23%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £42,600 | £43,239 | £44,320 | £45,428 | £46,791 | £222,378 |
| Total Expenses | £31,057 | £31,167 | £31,318 | £31,473 | £31,651 | £156,665 |
| Profit Before Tax | £11,543 | £12,072 | £13,002 | £13,955 | £15,139 | £65,712 |
| Profit After Tax | £9,350 | £9,779 | £10,532 | £11,304 | £12,263 | £53,227 |
| Change In Property Value | £15,625 | £16,016 | £29,549 | £37,740 | £43,436 | £142,366 |
| Net Return | £24,975 | £25,794 | £40,081 | £49,044 | £55,699 | £195,593 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 27% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change