Flat
B12
2 beds
2 baths
Alcester Street, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£15,356
↗ 20%After 5 Years
Change In Property Value
£58,085
↗ 23%After 5 Years
Return On Investment
94%
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 | £18,828 | £19,110 | £19,588 | £20,078 | £20,680 | £98,285 |
| Total Expenses | £15,622 | £15,733 | £15,859 | £15,987 | £16,125 | £79,327 |
| Profit Before Tax | £3,206 | £3,377 | £3,729 | £4,090 | £4,555 | £18,958 |
| Profit After Tax | £2,597 | £2,735 | £3,021 | £3,313 | £3,690 | £15,356 |
| Change In Property Value | £6,375 | £6,534 | £12,056 | £15,398 | £17,722 | £58,085 |
| Net Return | £8,972 | £9,270 | £15,077 | £18,711 | £21,412 | £73,441 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 28% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change