Flat
B5
2 beds
2 baths
St. Lukes Road, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£9,411
↗ 12%After 5 Years
Change In Property Value
£56,946
↗ 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 | £15,252 | £15,481 | £15,868 | £16,264 | £16,752 | £79,618 |
| Total Expenses | £13,444 | £13,513 | £13,594 | £13,678 | £13,769 | £67,999 |
| Profit Before Tax | £1,808 | £1,968 | £2,273 | £2,586 | £2,983 | £11,619 |
| Profit After Tax | £1,465 | £1,594 | £1,841 | £2,095 | £2,416 | £9,411 |
| Change In Property Value | £6,250 | £6,406 | £11,820 | £15,096 | £17,374 | £56,946 |
| Net Return | £7,715 | £8,000 | £13,661 | £17,191 | £19,791 | £66,357 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 11% | 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