Flat
B4
2 beds
2 baths
Luxury Birmingham Apartment, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£13,900
↗ 13%After 5 Years
Change In Property Value
£79,713
↗ 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 | £20,652 | £20,962 | £21,486 | £22,023 | £22,684 | £107,806 |
| Total Expenses | £17,949 | £18,026 | £18,122 | £18,219 | £18,328 | £90,645 |
| Profit Before Tax | £2,703 | £2,935 | £3,364 | £3,804 | £4,356 | £17,161 |
| Profit After Tax | £2,189 | £2,378 | £2,725 | £3,081 | £3,528 | £13,900 |
| Change In Property Value | £8,749 | £8,967 | £16,545 | £21,132 | £24,321 | £79,713 |
| Net Return | £10,938 | £11,345 | £19,270 | £24,213 | £27,849 | £93,614 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| 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