Flat
B1
2 beds
2 baths
Regency Place, 50 Parade, Birmingham City Centre B1
West Midlands, England · B1
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£7,947
↗ 14%After 5 Years
Change In Property Value
£41,001
↗ 23%After 5 Years
Return On Investment
89%
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 | £13,104 | £13,301 | £13,633 | £13,974 | £14,393 | £68,405 |
| Total Expenses | £11,525 | £11,615 | £11,715 | £11,816 | £11,923 | £58,594 |
| Profit Before Tax | £1,579 | £1,685 | £1,919 | £2,158 | £2,470 | £9,811 |
| Profit After Tax | £1,279 | £1,365 | £1,554 | £1,748 | £2,000 | £7,947 |
| Change In Property Value | £4,500 | £4,613 | £8,510 | £10,869 | £12,510 | £41,001 |
| Net Return | £5,779 | £5,978 | £10,064 | £12,617 | £14,510 | £48,948 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 26% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change