Flat
B4
1 bed
1 bath
Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£6,524
↗ 9%After 5 Years
Change In Property Value
£53,529
↗ 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 | £13,860 | £14,068 | £14,420 | £14,780 | £15,223 | £72,351 |
| Total Expenses | £12,710 | £12,776 | £12,855 | £12,934 | £13,021 | £64,297 |
| Profit Before Tax | £1,150 | £1,291 | £1,565 | £1,846 | £2,202 | £8,055 |
| Profit After Tax | £932 | £1,046 | £1,268 | £1,495 | £1,784 | £6,524 |
| Change In Property Value | £5,875 | £6,022 | £11,110 | £14,190 | £16,332 | £53,529 |
| Net Return | £6,807 | £7,068 | £12,378 | £15,685 | £18,116 | £60,054 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| 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