Flat
B4
1 bed
1 bath
Luxury Birmingham Apartment, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£2,401
↗ 5%After 5 Years
Change In Property Value
£38,723
↗ 23%After 5 Years
Return On Investment
79%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,032 | £10,182 | £10,437 | £10,698 | £11,019 | £52,368 |
| Total Expenses | £9,748 | £9,809 | £9,877 | £9,947 | £10,022 | £49,404 |
| Profit Before Tax | £284 | £373 | £560 | £751 | £997 | £2,965 |
| Profit After Tax | £230 | £303 | £453 | £608 | £807 | £2,401 |
| Change In Property Value | £4,250 | £4,356 | £8,037 | £10,265 | £11,815 | £38,723 |
| Net Return | £4,480 | £4,659 | £8,491 | £10,873 | £12,622 | £41,125 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 79% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change