Flat
B12
2 beds
1 bath
Bradford Street, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£10,200
↗ 21%After 5 Years
Change In Property Value
£35,307
↗ 23%After 5 Years
Return On Investment
96%
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 | £11,448 | £11,620 | £11,910 | £12,208 | £12,574 | £59,760 |
| Total Expenses | £9,294 | £9,358 | £9,430 | £9,503 | £9,583 | £47,167 |
| Profit Before Tax | £2,154 | £2,262 | £2,481 | £2,705 | £2,992 | £12,593 |
| Profit After Tax | £1,744 | £1,832 | £2,009 | £2,191 | £2,423 | £10,200 |
| Change In Property Value | £3,875 | £3,972 | £7,328 | £9,360 | £10,772 | £35,307 |
| Net Return | £5,619 | £5,804 | £9,337 | £11,550 | £13,195 | £45,507 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 28% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change