Flat
B4
1 bed
1 bath
61 Shadwell Street, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£3,370
↗ 6%After 5 Years
Change In Property Value
£42,140
↗ 23%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,920 | £11,084 | £11,361 | £11,645 | £11,994 | £57,004 |
| Total Expenses | £10,432 | £10,494 | £10,565 | £10,637 | £10,715 | £52,843 |
| Profit Before Tax | £488 | £590 | £796 | £1,008 | £1,279 | £4,161 |
| Profit After Tax | £395 | £478 | £645 | £816 | £1,036 | £3,370 |
| Change In Property Value | £4,625 | £4,741 | £8,746 | £11,171 | £12,857 | £42,140 |
| Net Return | £5,020 | £5,218 | £9,391 | £11,987 | £13,893 | £45,511 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 25% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change