Flat
B16
3 beds
1 bath
Essington Street, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£14,714
↗ 25%After 5 Years
Change In Property Value
£43,279
↗ 23%After 5 Years
Return On Investment
100%
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 | £14,112 | £14,324 | £14,682 | £15,049 | £15,500 | £73,667 |
| Total Expenses | £10,949 | £11,017 | £11,095 | £11,176 | £11,264 | £55,501 |
| Profit Before Tax | £3,163 | £3,307 | £3,586 | £3,873 | £4,237 | £18,165 |
| Profit After Tax | £2,562 | £2,679 | £2,905 | £3,137 | £3,432 | £14,714 |
| Change In Property Value | £4,750 | £4,869 | £8,983 | £11,473 | £13,204 | £43,279 |
| Net Return | £7,312 | £7,547 | £11,888 | £14,610 | £16,636 | £57,993 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 13% | 20% | 25% | 29% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change