Flat
B1
1 bed
1 bath
New Build Birmingham Apartment, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£66,985First YearProfit From Rental Income
£16,689
↗ 25%After 5 Years
Change In Property Value
£50,101
↗ 23%After 5 Years
Return On Investment
100%
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 | £16,008 | £16,248 | £16,654 | £17,071 | £17,583 | £83,564 |
| Total Expenses | £12,428 | £12,501 | £12,586 | £12,674 | £12,770 | £62,960 |
| Profit Before Tax | £3,580 | £3,747 | £4,068 | £4,397 | £4,813 | £20,604 |
| Profit After Tax | £2,900 | £3,035 | £3,295 | £3,561 | £3,898 | £16,689 |
| Change In Property Value | £5,499 | £5,636 | £10,399 | £13,282 | £15,286 | £50,101 |
| Net Return | £8,398 | £8,672 | £13,694 | £16,843 | £19,184 | £66,791 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 13% | 20% | 25% | 29% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change