Flat
B1
2 beds
1 bath
Sand Pits, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£24,839
↗ 25%After 5 Years
Change In Property Value
£71,752
↗ 23%After 5 Years
Return On Investment
98%
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 | £22,932 | £23,276 | £23,858 | £24,454 | £25,188 | £119,708 |
| Total Expenses | £17,584 | £17,682 | £17,801 | £17,922 | £18,055 | £89,043 |
| Profit Before Tax | £5,348 | £5,594 | £6,057 | £6,533 | £7,133 | £30,665 |
| Profit After Tax | £4,332 | £4,531 | £4,906 | £5,292 | £5,778 | £24,839 |
| Change In Property Value | £7,875 | £8,072 | £14,893 | £19,021 | £21,892 | £71,752 |
| Net Return | £12,207 | £12,603 | £19,799 | £24,313 | £27,670 | £96,591 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 12% | 13% | 20% | 25% | 28% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change