Flat
B4
2 beds
2 baths
Paper Yard, 1-5 Loveday Street, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£22,522
↗ 14%After 5 Years
Change In Property Value
£110,476
↗ 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 | £28,620 | £29,049 | £29,776 | £30,520 | £31,436 | £149,400 |
| Total Expenses | £24,104 | £24,193 | £24,309 | £24,427 | £24,561 | £121,595 |
| Profit Before Tax | £4,516 | £4,856 | £5,467 | £6,093 | £6,874 | £27,805 |
| Profit After Tax | £3,658 | £3,933 | £4,428 | £4,935 | £5,568 | £22,522 |
| Change In Property Value | £12,125 | £12,428 | £22,930 | £29,287 | £33,706 | £110,476 |
| Net Return | £15,783 | £16,361 | £27,358 | £34,222 | £39,274 | £132,998 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| 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