Flat
B1
2 beds
2 baths
New Build Birmingham Apartment, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£27,825
↗ 25%After 5 Years
Change In Property Value
£79,713
↗ 23%After 5 Years
Return On Investment
97%
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 | £25,476 | £25,858 | £26,505 | £27,167 | £27,982 | £132,988 |
| Total Expenses | £19,480 | £19,588 | £19,718 | £19,851 | £19,998 | £98,636 |
| Profit Before Tax | £5,996 | £6,270 | £6,786 | £7,316 | £7,984 | £34,352 |
| Profit After Tax | £4,857 | £5,079 | £5,497 | £5,926 | £6,467 | £27,825 |
| Change In Property Value | £8,749 | £8,967 | £16,545 | £21,132 | £24,321 | £79,713 |
| Net Return | £13,606 | £14,046 | £22,042 | £27,057 | £30,788 | £107,539 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 28% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change