Flat
B1
2 beds
2 baths
Hands Off Birmingham Property Investment, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£27,817
↗ 25%After 5 Years
Change In Property Value
£79,725
↗ 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 | £25,476 | £25,858 | £26,505 | £27,167 | £27,982 | £132,988 |
| Total Expenses | £19,482 | £19,590 | £19,720 | £19,853 | £20,000 | £98,646 |
| Profit Before Tax | £5,994 | £6,268 | £6,784 | £7,314 | £7,982 | £34,343 |
| Profit After Tax | £4,855 | £5,077 | £5,495 | £5,924 | £6,466 | £27,817 |
| Change In Property Value | £8,750 | £8,969 | £16,547 | £21,135 | £24,324 | £79,725 |
| Net Return | £13,605 | £14,046 | £22,043 | £27,059 | £30,790 | £107,542 |
| 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