Flat
B15
2 beds
1 bath
Lloyd Square, 20 Niall Close, Birmingham, West Midlands B15
West Midlands, England · B15
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£12,603
↗ 24%After 5 Years
Change In Property Value
£39,862
↗ 23%After 5 Years
Return On Investment
98%
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 | £12,924 | £13,118 | £13,446 | £13,782 | £14,195 | £67,465 |
| Total Expenses | £10,236 | £10,301 | £10,377 | £10,454 | £10,538 | £51,905 |
| Profit Before Tax | £2,688 | £2,817 | £3,069 | £3,328 | £3,657 | £15,560 |
| Profit After Tax | £2,178 | £2,282 | £2,486 | £2,696 | £2,962 | £12,603 |
| Change In Property Value | £4,375 | £4,484 | £8,274 | £10,567 | £12,162 | £39,862 |
| Net Return | £6,553 | £6,766 | £10,760 | £13,263 | £15,124 | £52,466 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 12% | 13% | 20% | 25% | 28% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change