Flat
B12
1 bed
1 bath
Cheapside, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£43,750First YearProfit From Rental Income
£8,692
↗ 20%After 5 Years
Change In Property Value
£32,459
↗ 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 | £10,524 | £10,682 | £10,949 | £11,223 | £11,559 | £54,937 |
| Total Expenses | £8,706 | £8,768 | £8,838 | £8,909 | £8,985 | £44,205 |
| Profit Before Tax | £1,818 | £1,914 | £2,111 | £2,314 | £2,574 | £10,731 |
| Profit After Tax | £1,473 | £1,550 | £1,710 | £1,874 | £2,085 | £8,692 |
| Change In Property Value | £3,563 | £3,652 | £6,737 | £8,605 | £9,903 | £32,459 |
| Net Return | £5,035 | £5,202 | £8,447 | £10,479 | £11,988 | £41,152 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 27% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change