Flat
B12
1 bed
1 bath
Off Plan Birmingham Property Investment, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£57,985First YearProfit From Rental Income
£14,402
↗ 25%After 5 Years
Change In Property Value
£43,268
↗ 23%After 5 Years
Return On Investment
99%
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 | £14,028 | £14,238 | £14,594 | £14,959 | £15,408 | £73,228 |
| Total Expenses | £10,939 | £11,006 | £11,085 | £11,165 | £11,253 | £55,447 |
| Profit Before Tax | £3,089 | £3,232 | £3,510 | £3,794 | £4,155 | £17,781 |
| Profit After Tax | £2,502 | £2,618 | £2,843 | £3,073 | £3,366 | £14,402 |
| Change In Property Value | £4,749 | £4,867 | £8,980 | £11,470 | £13,201 | £43,268 |
| Net Return | £7,251 | £7,486 | £11,823 | £14,543 | £16,567 | £57,670 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 13% | 20% | 25% | 29% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change