Flat
B15
2 beds
2 baths
Broad Street, Birmingham B15
West Midlands, England · B15
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£11,110
↗ 13%After 5 Years
Change In Property Value
£63,780
↗ 23%After 5 Years
Return On Investment
87%
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 | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £15,840 | £15,934 | £16,043 | £16,154 | £16,274 | £80,246 |
| Profit Before Tax | £2,160 | £2,336 | £2,684 | £3,041 | £3,497 | £13,717 |
| Profit After Tax | £1,750 | £1,892 | £2,174 | £2,463 | £2,832 | £11,110 |
| Change In Property Value | £7,000 | £7,175 | £13,238 | £16,908 | £19,459 | £63,780 |
| Net Return | £8,750 | £9,067 | £15,412 | £19,371 | £22,291 | £74,890 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 26% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change