Flat
B12
2 beds
2 baths
Bradford Street, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£22,809
↗ 30%After 5 Years
Change In Property Value
£56,935
↗ 23%After 5 Years
Return On Investment
105%
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 | £18,456 | £18,733 | £19,201 | £19,681 | £20,272 | £96,343 |
| Total Expenses | £13,479 | £13,547 | £13,630 | £13,716 | £13,812 | £68,184 |
| Profit Before Tax | £4,977 | £5,186 | £5,571 | £5,965 | £6,460 | £28,159 |
| Profit After Tax | £4,031 | £4,201 | £4,512 | £4,832 | £5,233 | £22,809 |
| Change In Property Value | £6,249 | £6,405 | £11,817 | £15,093 | £17,371 | £56,935 |
| Net Return | £10,280 | £10,606 | £16,330 | £19,925 | £22,603 | £79,744 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 14% | 21% | 26% | 30% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change