Flat
B15
3 beds
3 baths
Birmingham Investment Flat, Birmingham B15
West Midlands, England · B15
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£33,513
↗ 26%After 5 Years
Change In Property Value
£91,103
↗ 23%After 5 Years
Return On Investment
97%
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 | £29,532 | £29,975 | £30,724 | £31,492 | £32,437 | £154,161 |
| Total Expenses | £22,274 | £22,398 | £22,547 | £22,700 | £22,868 | £112,787 |
| Profit Before Tax | £7,258 | £7,577 | £8,177 | £8,793 | £9,570 | £41,375 |
| Profit After Tax | £5,879 | £6,137 | £6,624 | £7,122 | £7,751 | £33,513 |
| Change In Property Value | £9,999 | £10,249 | £18,909 | £24,151 | £27,795 | £91,103 |
| Net Return | £15,878 | £16,386 | £25,533 | £31,273 | £35,547 | £124,616 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 28% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change