Flat
B2
2 beds
1 bath
Cannon Street, Birmingham, West Midlands B2
West Midlands, England · B2
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£22,373
↗ 26%After 5 Years
Change In Property Value
£62,641
↗ 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 | £20,304 | £20,609 | £21,124 | £21,652 | £22,301 | £105,990 |
| Total Expenses | £15,472 | £15,561 | £15,667 | £15,775 | £15,894 | £78,368 |
| Profit Before Tax | £4,832 | £5,048 | £5,457 | £5,877 | £6,408 | £27,622 |
| Profit After Tax | £3,914 | £4,089 | £4,420 | £4,760 | £5,190 | £22,373 |
| Change In Property Value | £6,875 | £7,047 | £13,001 | £16,606 | £19,112 | £62,641 |
| Net Return | £10,789 | £11,136 | £17,422 | £21,366 | £24,302 | £85,014 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 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