Flat
B18
2 beds
1 bath
Kent Street North, Birmingham B18
West Midlands, England · B18
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£15,619
↗ 26%After 5 Years
Change In Property Value
£45,557
↗ 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 | £14,772 | £14,994 | £15,368 | £15,753 | £16,225 | £77,112 |
| Total Expenses | £11,412 | £11,480 | £11,561 | £11,643 | £11,733 | £57,829 |
| Profit Before Tax | £3,360 | £3,513 | £3,808 | £4,110 | £4,492 | £19,282 |
| Profit After Tax | £2,721 | £2,846 | £3,084 | £3,329 | £3,639 | £15,619 |
| Change In Property Value | £5,000 | £5,125 | £9,456 | £12,077 | £13,899 | £45,557 |
| Net Return | £7,721 | £7,971 | £12,540 | £15,406 | £17,538 | £61,176 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 13% | 13% | 21% | 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