Flat
B4
1 bed
1 bath
Princip Street, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£84,050First YearProfit From Rental Income
£8,958
↗ 11%After 5 Years
Change In Property Value
£62,185
↗ 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 | £16,104 | £16,346 | £16,754 | £17,173 | £17,688 | £84,065 |
| Total Expenses | £14,442 | £14,512 | £14,596 | £14,681 | £14,776 | £73,006 |
| Profit Before Tax | £1,662 | £1,834 | £2,159 | £2,492 | £2,913 | £11,059 |
| Profit After Tax | £1,346 | £1,485 | £1,748 | £2,018 | £2,359 | £8,958 |
| Change In Property Value | £6,825 | £6,996 | £12,907 | £16,485 | £18,973 | £62,185 |
| Net Return | £8,171 | £8,481 | £14,655 | £18,503 | £21,332 | £71,143 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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