Flat
B1
2 beds
2 baths
Camden Grove, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£14,747
↗ 22%After 5 Years
Change In Property Value
£51,252
↗ 23%After 5 Years
Return On Investment
96%
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 | £16,380 | £16,626 | £17,041 | £17,467 | £17,991 | £85,506 |
| Total Expenses | £13,268 | £13,355 | £13,454 | £13,556 | £13,666 | £67,299 |
| Profit Before Tax | £3,112 | £3,271 | £3,587 | £3,911 | £4,325 | £18,207 |
| Profit After Tax | £2,521 | £2,650 | £2,906 | £3,168 | £3,503 | £14,747 |
| Change In Property Value | £5,625 | £5,766 | £10,638 | £13,587 | £15,637 | £51,252 |
| Net Return | £8,146 | £8,415 | £13,543 | £16,755 | £19,140 | £65,999 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 28% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change