Flat
B1
2 beds
2 baths
Newhall Hill, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£11,609
↗ 20%After 5 Years
Change In Property Value
£43,279
↗ 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 | £13,296 | £13,495 | £13,833 | £14,179 | £14,604 | £69,407 |
| Total Expenses | £10,868 | £10,934 | £11,010 | £11,089 | £11,174 | £55,075 |
| Profit Before Tax | £2,428 | £2,562 | £2,822 | £3,090 | £3,430 | £14,332 |
| Profit After Tax | £1,967 | £2,075 | £2,286 | £2,503 | £2,778 | £11,609 |
| Change In Property Value | £4,750 | £4,869 | £8,983 | £11,473 | £13,204 | £43,279 |
| Net Return | £6,717 | £6,944 | £11,269 | £13,976 | £15,983 | £54,888 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 12% | 19% | 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