Flat
B1
1 bed
1 bath
Helena Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£7,396
↗ 16%After 5 Years
Change In Property Value
£34,168
↗ 23%After 5 Years
Return On Investment
90%
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 | £10,500 | £10,657 | £10,924 | £11,197 | £11,533 | £54,811 |
| Total Expenses | £9,001 | £9,063 | £9,133 | £9,204 | £9,280 | £45,681 |
| Profit Before Tax | £1,499 | £1,594 | £1,791 | £1,993 | £2,253 | £9,131 |
| Profit After Tax | £1,214 | £1,292 | £1,451 | £1,615 | £1,825 | £7,396 |
| Change In Property Value | £3,750 | £3,844 | £7,092 | £9,058 | £10,425 | £34,168 |
| Net Return | £4,964 | £5,135 | £8,543 | £10,672 | £12,249 | £41,564 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 27% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change