Flat
B1
1 bed
1 bath
New Build Birmingham Apartment, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£48,985First YearProfit From Rental Income
£10,135
↗ 21%After 5 Years
Change In Property Value
£36,434
↗ 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 | £11,640 | £11,815 | £12,110 | £12,413 | £12,785 | £60,762 |
| Total Expenses | £9,510 | £9,573 | £9,646 | £9,720 | £9,800 | £48,250 |
| Profit Before Tax | £2,130 | £2,241 | £2,464 | £2,693 | £2,985 | £12,513 |
| Profit After Tax | £1,725 | £1,815 | £1,996 | £2,181 | £2,418 | £10,135 |
| Change In Property Value | £3,999 | £4,099 | £7,562 | £9,659 | £11,116 | £36,434 |
| Net Return | £5,724 | £5,914 | £9,558 | £11,840 | £13,534 | £46,570 |
| 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