Flat
B2
1 bed
1 bath
4 Essex House, 25-27 Temple Street, Birmingham City Centre B2
West Midlands, England · B2
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£2,237
↗ 4%After 5 Years
Change In Property Value
£39,862
↗ 23%After 5 Years
Return On Investment
79%
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 | £10,200 | £10,353 | £10,612 | £10,877 | £11,203 | £53,245 |
| Total Expenses | £9,963 | £10,024 | £10,093 | £10,164 | £10,239 | £50,483 |
| Profit Before Tax | £237 | £329 | £519 | £713 | £964 | £2,762 |
| Profit After Tax | £192 | £266 | £420 | £578 | £781 | £2,237 |
| Change In Property Value | £4,375 | £4,484 | £8,274 | £10,567 | £12,162 | £39,862 |
| Net Return | £4,567 | £4,751 | £8,694 | £11,145 | £12,943 | £42,100 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change