Flat
B4
2 beds
2 baths
New Development, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£91,032First YearProfit From Rental Income
£10,227
↗ 11%After 5 Years
Change In Property Value
£66,730
↗ 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 | £17,280 | £17,539 | £17,978 | £18,427 | £18,980 | £90,204 |
| Total Expenses | £15,351 | £15,423 | £15,510 | £15,598 | £15,696 | £77,578 |
| Profit Before Tax | £1,929 | £2,116 | £2,468 | £2,829 | £3,284 | £12,626 |
| Profit After Tax | £1,563 | £1,714 | £1,999 | £2,291 | £2,660 | £10,227 |
| Change In Property Value | £7,324 | £7,507 | £13,850 | £17,690 | £20,359 | £66,730 |
| Net Return | £8,886 | £9,221 | £15,849 | £19,981 | £23,019 | £76,957 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 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