Flat
B29
3 beds
1 bath
Hubert Croft, Birmingham B29
West Midlands, England · B29
View property listing
Initial Investment
£66,100First YearProfit From Rental Income
£17,205
↗ 26%After 5 Years
Change In Property Value
£49,429
↗ 23%After 5 Years
Return On Investment
101%
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 | £16,020 | £16,260 | £16,667 | £17,083 | £17,596 | £83,627 |
| Total Expenses | £12,313 | £12,386 | £12,472 | £12,559 | £12,656 | £62,386 |
| Profit Before Tax | £3,707 | £3,874 | £4,195 | £4,524 | £4,940 | £21,241 |
| Profit After Tax | £3,002 | £3,138 | £3,398 | £3,664 | £4,002 | £17,205 |
| Change In Property Value | £5,425 | £5,561 | £10,259 | £13,103 | £15,081 | £49,429 |
| Net Return | £8,427 | £8,699 | £13,657 | £16,768 | £19,083 | £66,634 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 13% | 13% | 21% | 25% | 29% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change