Flat
B1
2 beds
2 baths
Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£28,687
↗ 25%After 5 Years
Change In Property Value
£82,003
↗ 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 | £26,208 | £26,601 | £27,266 | £27,948 | £28,786 | £136,809 |
| Total Expenses | £20,025 | £20,136 | £20,269 | £20,406 | £20,556 | £101,393 |
| Profit Before Tax | £6,183 | £6,465 | £6,997 | £7,542 | £8,230 | £35,417 |
| Profit After Tax | £5,008 | £5,237 | £5,667 | £6,109 | £6,666 | £28,687 |
| Change In Property Value | £9,000 | £9,225 | £17,020 | £21,738 | £25,019 | £82,003 |
| Net Return | £14,008 | £14,462 | £22,687 | £27,847 | £31,685 | £110,690 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| 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