Flat
B18
1 bed
1 bath
Branston Street, Birmingham, West Midlands B18
West Midlands, England · B18
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£9,588
↗ 21%After 5 Years
Change In Property Value
£34,168
↗ 23%After 5 Years
Return On Investment
95%
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 | £11,076 | £11,242 | £11,523 | £11,811 | £12,166 | £57,818 |
| Total Expenses | £9,059 | £9,121 | £9,193 | £9,265 | £9,343 | £45,981 |
| Profit Before Tax | £2,017 | £2,121 | £2,331 | £2,546 | £2,822 | £11,837 |
| Profit After Tax | £1,634 | £1,718 | £1,888 | £2,062 | £2,286 | £9,588 |
| Change In Property Value | £3,750 | £3,844 | £7,092 | £9,058 | £10,425 | £34,168 |
| Net Return | £5,384 | £5,561 | £8,980 | £11,120 | £12,711 | £43,756 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 28% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change