Flat
B3
2 beds
1 bath
Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£137,961First YearProfit From Rental Income
£22,064
↗ 16%After 5 Years
Change In Property Value
£97,272
↗ 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 | £26,052 | £26,443 | £27,104 | £27,781 | £28,615 | £135,995 |
| Total Expenses | £21,548 | £21,633 | £21,742 | £21,854 | £21,980 | £108,756 |
| Profit Before Tax | £4,504 | £4,810 | £5,362 | £5,928 | £6,635 | £27,239 |
| Profit After Tax | £3,648 | £3,896 | £4,343 | £4,802 | £5,375 | £22,064 |
| Change In Property Value | £10,676 | £10,943 | £20,189 | £25,786 | £29,678 | £97,272 |
| Net Return | £14,324 | £14,839 | £24,533 | £30,588 | £35,052 | £119,336 |
| 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