Flat
B12
1 bed
1 bath
Digbeth One 2, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£82,300First YearProfit From Rental Income
£21,755
↗ 26%After 5 Years
Change In Property Value
£61,046
↗ 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 | £19,788 | £20,085 | £20,587 | £21,102 | £21,735 | £103,296 |
| Total Expenses | £15,091 | £15,177 | £15,281 | £15,387 | £15,503 | £76,439 |
| Profit Before Tax | £4,697 | £4,907 | £5,306 | £5,715 | £6,232 | £26,857 |
| Profit After Tax | £3,805 | £3,975 | £4,298 | £4,629 | £5,048 | £21,755 |
| Change In Property Value | £6,700 | £6,868 | £12,671 | £16,183 | £18,625 | £61,046 |
| Net Return | £10,505 | £10,843 | £16,968 | £20,812 | £23,673 | £82,801 |
| 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