Flat
B3
1 bed
1 bath
Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£92,435First YearProfit From Rental Income
£12,780
↗ 14%After 5 Years
Change In Property Value
£67,643
↗ 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 | £18,120 | £18,392 | £18,852 | £19,323 | £19,903 | £94,589 |
| Total Expenses | £15,594 | £15,667 | £15,756 | £15,847 | £15,948 | £78,811 |
| Profit Before Tax | £2,526 | £2,725 | £3,096 | £3,476 | £3,955 | £15,778 |
| Profit After Tax | £2,046 | £2,207 | £2,507 | £2,816 | £3,204 | £12,780 |
| Change In Property Value | £7,424 | £7,610 | £14,040 | £17,932 | £20,638 | £67,643 |
| Net Return | £9,470 | £9,817 | £16,547 | £20,747 | £23,841 | £80,422 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 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