Flat
B18
1 bed
1 bath
The Quartz, 10 Hall Street B18
West Midlands, England · B18
View property listing
Initial Investment
£36,985First YearProfit From Rental Income
£6,543
↗ 18%After 5 Years
Change In Property Value
£27,323
↗ 23%After 5 Years
Return On Investment
92%
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 | £8,856 | £8,989 | £9,214 | £9,444 | £9,727 | £46,230 |
| Total Expenses | £7,509 | £7,565 | £7,627 | £7,691 | £7,759 | £38,151 |
| Profit Before Tax | £1,347 | £1,424 | £1,586 | £1,753 | £1,968 | £8,078 |
| Profit After Tax | £1,091 | £1,153 | £1,285 | £1,420 | £1,594 | £6,543 |
| Change In Property Value | £2,999 | £3,074 | £5,671 | £7,243 | £8,336 | £27,323 |
| Net Return | £4,090 | £4,227 | £6,956 | £8,663 | £9,930 | £33,866 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 27% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change