Flat
B4
1 bed
1 bath
Princip Street, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£80,550First YearProfit From Rental Income
£8,327
↗ 10%After 5 Years
Change In Property Value
£59,907
↗ 23%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,516 | £15,749 | £16,142 | £16,546 | £17,042 | £80,996 |
| Total Expenses | £13,986 | £14,055 | £14,138 | £14,222 | £14,314 | £70,715 |
| Profit Before Tax | £1,530 | £1,693 | £2,005 | £2,324 | £2,728 | £10,280 |
| Profit After Tax | £1,239 | £1,372 | £1,624 | £1,882 | £2,210 | £8,327 |
| Change In Property Value | £6,575 | £6,739 | £12,434 | £15,881 | £18,278 | £59,907 |
| Net Return | £7,814 | £8,111 | £14,058 | £17,764 | £20,488 | £68,234 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change