Flat
B3
1 bed
2 baths
Newhall Court, George Street, Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£7,629
↗ 11%After 5 Years
Change In Property Value
£51,252
↗ 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 | £13,728 | £13,934 | £14,282 | £14,639 | £15,079 | £71,662 |
| Total Expenses | £12,300 | £12,366 | £12,444 | £12,524 | £12,610 | £62,244 |
| Profit Before Tax | £1,428 | £1,568 | £1,838 | £2,116 | £2,468 | £9,418 |
| Profit After Tax | £1,157 | £1,270 | £1,489 | £1,714 | £1,999 | £7,629 |
| Change In Property Value | £5,625 | £5,766 | £10,638 | £13,587 | £15,637 | £51,252 |
| Net Return | £6,782 | £7,035 | £12,127 | £15,300 | £17,636 | £58,880 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 26% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change