Flat
B1
2 beds
2 baths
Ernest Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£19,291
↗ 25%After 5 Years
Change In Property Value
£56,946
↗ 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 | £18,204 | £18,477 | £18,939 | £19,412 | £19,995 | £95,027 |
| Total Expenses | £14,059 | £14,140 | £14,236 | £14,334 | £14,442 | £71,211 |
| Profit Before Tax | £4,145 | £4,337 | £4,703 | £5,078 | £5,553 | £23,817 |
| Profit After Tax | £3,357 | £3,513 | £3,810 | £4,113 | £4,498 | £19,291 |
| Change In Property Value | £6,250 | £6,406 | £11,820 | £15,096 | £17,374 | £56,946 |
| Net Return | £9,607 | £9,919 | £15,629 | £19,210 | £21,872 | £76,238 |
| 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