Flat
B1
2 beds
2 baths
Tenby Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£18,421
↗ 25%After 5 Years
Change In Property Value
£54,668
↗ 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 | £17,472 | £17,734 | £18,177 | £18,632 | £19,191 | £91,206 |
| Total Expenses | £13,516 | £13,594 | £13,687 | £13,781 | £13,885 | £68,464 |
| Profit Before Tax | £3,956 | £4,140 | £4,491 | £4,850 | £5,306 | £22,743 |
| Profit After Tax | £3,204 | £3,353 | £3,637 | £3,929 | £4,298 | £18,421 |
| Change In Property Value | £6,000 | £6,150 | £11,347 | £14,492 | £16,679 | £54,668 |
| Net Return | £9,204 | £9,503 | £14,984 | £18,421 | £20,977 | £73,090 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 13% | 21% | 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