Flat
B1
1 bed
1 bath
Hands Off Birmingham Property Investment, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£11,314
↗ 22%After 5 Years
Change In Property Value
£38,712
↗ 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 | £12,372 | £12,558 | £12,872 | £13,193 | £13,589 | £64,584 |
| Total Expenses | £9,980 | £10,045 | £10,119 | £10,195 | £10,277 | £50,615 |
| Profit Before Tax | £2,392 | £2,513 | £2,753 | £2,998 | £3,312 | £13,968 |
| Profit After Tax | £1,938 | £2,036 | £2,230 | £2,429 | £2,683 | £11,314 |
| Change In Property Value | £4,249 | £4,355 | £8,035 | £10,262 | £11,811 | £38,712 |
| Net Return | £6,186 | £6,391 | £10,265 | £12,691 | £14,494 | £50,026 |
| 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