Flat
B16
2 beds
2 baths
Grosvenor Street West, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£18,728
↗ 27%After 5 Years
Change In Property Value
£52,391
↗ 23%After 5 Years
Return On Investment
102%
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 | £17,088 | £17,344 | £17,778 | £18,222 | £18,769 | £89,202 |
| Total Expenses | £13,043 | £13,119 | £13,210 | £13,303 | £13,405 | £66,081 |
| Profit Before Tax | £4,045 | £4,225 | £4,568 | £4,919 | £5,364 | £23,121 |
| Profit After Tax | £3,276 | £3,422 | £3,700 | £3,985 | £4,345 | £18,728 |
| Change In Property Value | £5,750 | £5,894 | £10,874 | £13,888 | £15,984 | £52,391 |
| Net Return | £9,026 | £9,316 | £14,574 | £17,873 | £20,329 | £71,118 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 13% | 21% | 26% | 29% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change