Flat
B14
1 bed
1 bath
High Street, Kings Heath, Birmingham, West Midlands B14
West Midlands, England · B14
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£10,146
↗ 22%After 5 Years
Change In Property Value
£34,168
↗ 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 | £11,076 | £11,242 | £11,523 | £11,811 | £12,166 | £57,818 |
| Total Expenses | £8,927 | £8,986 | £9,055 | £9,124 | £9,200 | £45,292 |
| Profit Before Tax | £2,149 | £2,256 | £2,469 | £2,687 | £2,966 | £12,526 |
| Profit After Tax | £1,741 | £1,827 | £2,000 | £2,176 | £2,402 | £10,146 |
| Change In Property Value | £3,750 | £3,844 | £7,092 | £9,058 | £10,425 | £34,168 |
| Net Return | £5,491 | £5,671 | £9,091 | £11,234 | £12,827 | £44,314 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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