Flat
B12
1 bed
1 bath
Belgrave Village, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£17,493
↗ 26%After 5 Years
Change In Property Value
£50,113
↗ 23%After 5 Years
Return On Investment
101%
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 | £16,248 | £16,492 | £16,904 | £17,327 | £17,846 | £84,817 |
| Total Expenses | £12,478 | £12,552 | £12,638 | £12,727 | £12,825 | £63,220 |
| Profit Before Tax | £3,770 | £3,940 | £4,266 | £4,599 | £5,022 | £21,597 |
| Profit After Tax | £3,053 | £3,192 | £3,455 | £3,725 | £4,068 | £17,493 |
| Change In Property Value | £5,500 | £5,638 | £10,401 | £13,285 | £15,289 | £50,113 |
| Net Return | £8,553 | £8,829 | £13,856 | £17,010 | £19,357 | £67,606 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 13% | 13% | 21% | 25% | 29% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change