Flat
B12
1 bed
1 bath
Darwin Street, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£15,007
↗ 25%After 5 Years
Change In Property Value
£44,418
↗ 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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £11,177 | £11,244 | £11,324 | £11,405 | £11,494 | £56,643 |
| Profit Before Tax | £3,223 | £3,372 | £3,658 | £3,951 | £4,323 | £18,527 |
| Profit After Tax | £2,611 | £2,731 | £2,963 | £3,200 | £3,502 | £15,007 |
| Change In Property Value | £4,875 | £4,997 | £9,219 | £11,775 | £13,552 | £44,418 |
| Net Return | £7,486 | £7,728 | £12,182 | £14,975 | £17,053 | £59,425 |
| 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