Flat
B4
1 bed
1 bath
Belmont Row, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£7,201
↗ 10%After 5 Years
Change In Property Value
£55,807
↗ 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 | £14,460 | £14,677 | £15,044 | £15,420 | £15,883 | £75,483 |
| Total Expenses | £13,166 | £13,234 | £13,314 | £13,395 | £13,484 | £66,593 |
| Profit Before Tax | £1,294 | £1,443 | £1,730 | £2,025 | £2,398 | £8,890 |
| Profit After Tax | £1,048 | £1,169 | £1,401 | £1,640 | £1,943 | £7,201 |
| Change In Property Value | £6,125 | £6,278 | £11,583 | £14,794 | £17,027 | £55,807 |
| Net Return | £7,173 | £7,447 | £12,985 | £16,434 | £18,970 | £63,008 |
| Return From Rental Income (%) | 1% | 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