Flat
B3
3 beds
3 baths
Newhall Street, Birmingham, West Midlands B3
West Midlands, England · B3
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£14,759
↗ 14%After 5 Years
Change In Property Value
£74,030
↗ 23%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,824 | £20,121 | £20,624 | £21,140 | £21,774 | £103,484 |
| Total Expenses | £16,877 | £16,953 | £17,046 | £17,141 | £17,247 | £85,264 |
| Profit Before Tax | £2,947 | £3,169 | £3,579 | £3,999 | £4,527 | £18,220 |
| Profit After Tax | £2,387 | £2,567 | £2,899 | £3,239 | £3,667 | £14,759 |
| Change In Property Value | £8,125 | £8,328 | £15,365 | £19,625 | £22,587 | £74,030 |
| Net Return | £10,512 | £10,895 | £18,264 | £22,864 | £26,253 | £88,789 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 26% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change