Flat
B5
1 bed
1 bath
Rea Street, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£74,798First YearProfit From Rental Income
£9,096
↗ 12%After 5 Years
Change In Property Value
£56,034
↗ 23%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,000 | £15,225 | £15,606 | £15,996 | £16,476 | £78,302 |
| Total Expenses | £13,260 | £13,328 | £13,409 | £13,492 | £13,583 | £67,073 |
| Profit Before Tax | £1,740 | £1,897 | £2,196 | £2,504 | £2,893 | £11,229 |
| Profit After Tax | £1,410 | £1,536 | £1,779 | £2,028 | £2,343 | £9,096 |
| Change In Property Value | £6,150 | £6,304 | £11,630 | £14,854 | £17,096 | £56,034 |
| Net Return | £7,559 | £7,840 | £13,409 | £16,882 | £19,439 | £65,130 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 10% | 18% | 23% | 26% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change