Flat
B18
1 bed
1 bath
Branston Street, Birmingham B18
West Midlands, England · B18
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£4,781
↗ 14%After 5 Years
Change In Property Value
£25,056
↗ 23%After 5 Years
Return On Investment
88%
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 | £8,124 | £8,246 | £8,452 | £8,663 | £8,923 | £42,408 |
| Total Expenses | £7,177 | £7,235 | £7,298 | £7,363 | £7,432 | £36,505 |
| Profit Before Tax | £947 | £1,011 | £1,154 | £1,300 | £1,491 | £5,903 |
| Profit After Tax | £767 | £819 | £934 | £1,053 | £1,208 | £4,781 |
| Change In Property Value | £2,750 | £2,819 | £5,201 | £6,642 | £7,645 | £25,056 |
| Net Return | £3,517 | £3,638 | £6,135 | £7,695 | £8,853 | £29,838 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 26% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change