Flat
B1
1 bed
1 bath
Tenby Street North, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£30,985First YearProfit From Rental Income
£3,154
↗ 10%After 5 Years
Change In Property Value
£22,767
↗ 23%After 5 Years
Return On Investment
84%
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 | £7,272 | £7,381 | £7,566 | £7,755 | £7,987 | £37,961 |
| Total Expenses | £6,693 | £6,750 | £6,811 | £6,874 | £6,940 | £34,067 |
| Profit Before Tax | £579 | £631 | £755 | £881 | £1,048 | £3,894 |
| Profit After Tax | £469 | £511 | £611 | £714 | £849 | £3,154 |
| Change In Property Value | £2,499 | £2,561 | £4,725 | £6,035 | £6,946 | £22,767 |
| Net Return | £2,968 | £3,073 | £5,337 | £6,749 | £7,795 | £25,921 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change