Flat
B1
2 beds
2 baths
Goodman Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£17,137
↗ 25%After 5 Years
Change In Property Value
£51,252
↗ 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 | £16,380 | £16,626 | £17,041 | £17,467 | £17,991 | £85,506 |
| Total Expenses | £12,703 | £12,777 | £12,864 | £12,954 | £13,052 | £64,349 |
| Profit Before Tax | £3,677 | £3,849 | £4,177 | £4,514 | £4,940 | £21,157 |
| Profit After Tax | £2,978 | £3,118 | £3,384 | £3,656 | £4,001 | £17,137 |
| Change In Property Value | £5,625 | £5,766 | £10,638 | £13,587 | £15,637 | £51,252 |
| Net Return | £8,603 | £8,883 | £14,021 | £17,243 | £19,638 | £68,389 |
| 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