Flat
B12
1 bed
1 bath
Alpha Close, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£5,495
↗ 15%After 5 Years
Change In Property Value
£26,195
↗ 23%After 5 Years
Return On Investment
89%
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 | £8,496 | £8,623 | £8,839 | £9,060 | £9,332 | £44,350 |
| Total Expenses | £7,388 | £7,446 | £7,510 | £7,576 | £7,645 | £37,566 |
| Profit Before Tax | £1,108 | £1,177 | £1,329 | £1,484 | £1,687 | £6,784 |
| Profit After Tax | £897 | £953 | £1,076 | £1,202 | £1,366 | £5,495 |
| Change In Property Value | £2,875 | £2,947 | £5,437 | £6,944 | £7,992 | £26,195 |
| Net Return | £3,772 | £3,900 | £6,513 | £8,146 | £9,358 | £31,690 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 26% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change