Flat
B12
1 bed
1 bath
Burj Digbeth, 25 Green St, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£17,861
↗ 27%After 5 Years
Change In Property Value
£50,113
↗ 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 | £16,248 | £16,492 | £16,904 | £17,327 | £17,846 | £84,817 |
| Total Expenses | £12,391 | £12,463 | £12,548 | £12,635 | £12,730 | £62,766 |
| Profit Before Tax | £3,857 | £4,029 | £4,356 | £4,692 | £5,116 | £22,051 |
| Profit After Tax | £3,124 | £3,264 | £3,529 | £3,801 | £4,144 | £17,861 |
| Change In Property Value | £5,500 | £5,638 | £10,401 | £13,285 | £15,289 | £50,113 |
| Net Return | £8,624 | £8,901 | £13,930 | £17,085 | £19,434 | £67,974 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 13% | 21% | 26% | 29% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change