Flat
B4
2 beds
2 baths
Glasswork Locks, Belmont Row, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£15,492
↗ 13%After 5 Years
Change In Property Value
£85,419
↗ 23%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,128 | £22,460 | £23,021 | £23,597 | £24,305 | £115,511 |
| Total Expenses | £19,091 | £19,170 | £19,269 | £19,371 | £19,484 | £96,385 |
| Profit Before Tax | £3,037 | £3,290 | £3,752 | £4,226 | £4,821 | £19,126 |
| Profit After Tax | £2,460 | £2,665 | £3,039 | £3,423 | £3,905 | £15,492 |
| Change In Property Value | £9,375 | £9,609 | £17,729 | £22,644 | £26,061 | £85,419 |
| Net Return | £11,835 | £12,274 | £20,769 | £26,068 | £29,966 | £100,912 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change