Flat
B3
1 bed
1 bath
George Street, Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£2,620
↗ 6%After 5 Years
Change In Property Value
£35,307
↗ 23%After 5 Years
Return On Investment
80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,456 | £9,598 | £9,838 | £10,084 | £10,386 | £49,362 |
| Total Expenses | £9,095 | £9,155 | £9,222 | £9,291 | £9,364 | £46,128 |
| Profit Before Tax | £361 | £442 | £615 | £793 | £1,023 | £3,234 |
| Profit After Tax | £292 | £358 | £498 | £642 | £828 | £2,620 |
| Change In Property Value | £3,875 | £3,972 | £7,328 | £9,360 | £10,772 | £35,307 |
| Net Return | £4,167 | £4,330 | £7,827 | £10,002 | £11,600 | £37,926 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change