Flat
B1
2 beds
1 bath
Plot B-02, Scholars Quarter, 23-25 Legge Lane, Birmingham, | Knight Frank B1
West Midlands, England · B1
View property listing
Initial Investment
£103,125First YearProfit From Rental Income
£25,916
↗ 25%After 5 Years
Change In Property Value
£74,600
↗ 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 | £23,844 | £24,202 | £24,807 | £25,427 | £26,190 | £124,469 |
| Total Expenses | £18,262 | £18,364 | £18,487 | £18,612 | £18,750 | £92,474 |
| Profit Before Tax | £5,582 | £5,838 | £6,320 | £6,815 | £7,440 | £31,995 |
| Profit After Tax | £4,521 | £4,728 | £5,119 | £5,520 | £6,026 | £25,916 |
| Change In Property Value | £8,188 | £8,392 | £15,484 | £19,776 | £22,760 | £74,600 |
| Net Return | £12,709 | £13,121 | £20,603 | £25,296 | £28,787 | £100,516 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 12% | 13% | 20% | 25% | 28% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change