Flat
B3
2 beds
2 baths
New Market Street, Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£9,637
↗ 16%After 5 Years
Change In Property Value
£45,557
↗ 23%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £11,255 | £11,321 | £11,397 | £11,475 | £11,560 | £57,009 |
| Profit Before Tax | £1,945 | £2,077 | £2,336 | £2,601 | £2,938 | £11,897 |
| Profit After Tax | £1,575 | £1,683 | £1,892 | £2,107 | £2,380 | £9,637 |
| Change In Property Value | £5,000 | £5,125 | £9,456 | £12,077 | £13,899 | £45,557 |
| Net Return | £6,575 | £6,808 | £11,348 | £14,184 | £16,279 | £55,194 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 27% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change