Flat
B12
1 bed
1 bath
Near To Hs2, Digbeth, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£71,200First YearProfit From Rental Income
£9,790
↗ 14%After 5 Years
Change In Property Value
£53,302
↗ 23%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,676 | £14,896 | £15,269 | £15,650 | £16,120 | £76,611 |
| Total Expenses | £12,752 | £12,820 | £12,900 | £12,982 | £13,071 | £64,524 |
| Profit Before Tax | £1,924 | £2,077 | £2,369 | £2,668 | £3,048 | £12,087 |
| Profit After Tax | £1,559 | £1,682 | £1,919 | £2,161 | £2,469 | £9,790 |
| Change In Property Value | £5,850 | £5,996 | £11,063 | £14,130 | £16,262 | £53,302 |
| Net Return | £7,409 | £7,678 | £12,982 | £16,291 | £18,732 | £63,092 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 26% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change