Flat
B1
1 bed
1 bath
Tenby Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£10,173
↗ 21%After 5 Years
Change In Property Value
£36,446
↗ 23%After 5 Years
Return On Investment
95%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,652 | £11,827 | £12,122 | £12,426 | £12,798 | £60,825 |
| Total Expenses | £9,513 | £9,577 | £9,649 | £9,723 | £9,803 | £48,266 |
| Profit Before Tax | £2,139 | £2,250 | £2,473 | £2,702 | £2,995 | £12,559 |
| Profit After Tax | £1,732 | £1,823 | £2,003 | £2,189 | £2,426 | £10,173 |
| Change In Property Value | £4,000 | £4,100 | £7,565 | £9,662 | £11,120 | £36,446 |
| Net Return | £5,732 | £5,923 | £9,568 | £11,850 | £13,545 | £46,619 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 28% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change