Flat
B1
3 beds
1 bath
Tenby Street North, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£137,512First YearProfit From Rental Income
£36,564
↗ 27%After 5 Years
Change In Property Value
£96,979
↗ 23%After 5 Years
Return On Investment
97%
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 | £29,808 | £30,255 | £31,011 | £31,787 | £32,740 | £155,602 |
| Total Expenses | £21,872 | £21,963 | £22,082 | £22,203 | £22,341 | £110,462 |
| Profit Before Tax | £7,936 | £8,292 | £8,930 | £9,584 | £10,399 | £45,140 |
| Profit After Tax | £6,428 | £6,717 | £7,233 | £7,763 | £8,423 | £36,564 |
| Change In Property Value | £10,644 | £10,910 | £20,129 | £25,709 | £29,588 | £96,979 |
| Net Return | £17,072 | £17,626 | £27,362 | £33,472 | £38,012 | £133,543 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 28% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change