Flat
B12
2 beds
2 baths
Park View, 59 Darwin Street, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£20,509
↗ 28%After 5 Years
Change In Property Value
£55,807
↗ 23%After 5 Years
Return On Investment
102%
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 | £18,096 | £18,367 | £18,827 | £19,297 | £19,876 | £94,464 |
| Total Expenses | £13,655 | £13,731 | £13,823 | £13,916 | £14,019 | £69,144 |
| Profit Before Tax | £4,441 | £4,636 | £5,004 | £5,381 | £5,857 | £25,319 |
| Profit After Tax | £3,597 | £3,756 | £4,053 | £4,359 | £4,744 | £20,509 |
| Change In Property Value | £6,125 | £6,278 | £11,583 | £14,794 | £17,027 | £55,807 |
| Net Return | £9,722 | £10,034 | £15,636 | £19,153 | £21,771 | £76,316 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 13% | 13% | 21% | 26% | 29% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change