Flat
B12
1 bed
1 bath
Burj Digbeth, 25 Green St, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£16,544
↗ 26%After 5 Years
Change In Property Value
£47,835
↗ 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 | £15,504 | £15,737 | £16,130 | £16,533 | £17,029 | £80,933 |
| Total Expenses | £11,942 | £12,013 | £12,096 | £12,182 | £12,275 | £60,509 |
| Profit Before Tax | £3,562 | £3,724 | £4,034 | £4,351 | £4,754 | £20,424 |
| Profit After Tax | £2,885 | £3,016 | £3,267 | £3,525 | £3,851 | £16,544 |
| Change In Property Value | £5,250 | £5,381 | £9,928 | £12,681 | £14,594 | £47,835 |
| Net Return | £8,135 | £8,398 | £13,196 | £16,205 | £18,445 | £64,379 |
| 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