Flat
B3
1 bed
1 bath
Ludgate, Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£9,749
↗ 13%After 5 Years
Change In Property Value
£58,085
↗ 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 | £15,552 | £15,785 | £16,180 | £16,584 | £17,082 | £81,184 |
| Total Expenses | £13,672 | £13,742 | £13,824 | £13,908 | £14,001 | £69,147 |
| Profit Before Tax | £1,880 | £2,044 | £2,356 | £2,676 | £3,081 | £12,036 |
| Profit After Tax | £1,523 | £1,655 | £1,908 | £2,168 | £2,496 | £9,749 |
| Change In Property Value | £6,375 | £6,534 | £12,056 | £15,398 | £17,722 | £58,085 |
| Net Return | £7,898 | £8,190 | £13,964 | £17,566 | £20,218 | £67,835 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 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