Flat
B1
5 beds
4 baths
Heaton Courtyard Camden Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£123,681
↗ 28%After 5 Years
Change In Property Value
£284,731
↗ 23%After 5 Years
Return On Investment
92%
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 | £87,504 | £88,817 | £91,037 | £93,313 | £96,112 | £456,783 |
| Total Expenses | £60,344 | £60,521 | £60,786 | £61,058 | £61,380 | £304,090 |
| Profit Before Tax | £27,160 | £28,295 | £30,251 | £32,255 | £34,732 | £152,692 |
| Profit After Tax | £21,999 | £22,919 | £24,503 | £26,127 | £28,133 | £123,681 |
| Change In Property Value | £31,250 | £32,031 | £59,098 | £75,481 | £86,872 | £284,731 |
| Net Return | £53,249 | £54,950 | £83,601 | £101,607 | £115,004 | £408,412 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 12% | 12% | 19% | 23% | 26% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change