Flat
B16
1 bed
1 bath
Birmingham Property Investment, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£18,736
↗ 27%After 5 Years
Change In Property Value
£52,379
↗ 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 | £13,041 | £13,118 | £13,208 | £13,301 | £13,403 | £66,071 |
| Profit Before Tax | £4,047 | £4,227 | £4,570 | £4,921 | £5,366 | £23,131 |
| Profit After Tax | £3,278 | £3,424 | £3,701 | £3,986 | £4,346 | £18,736 |
| Change In Property Value | £5,749 | £5,892 | £10,872 | £13,885 | £15,981 | £52,379 |
| Net Return | £9,027 | £9,316 | £14,573 | £17,872 | £20,327 | £71,115 |
| 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