Flat
B3
2 beds
2 baths
Islington Gates, Fleet Street, Birmingham, West Midlands B3
West Midlands, England · B3
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£6,680
↗ 12%After 5 Years
Change In Property Value
£43,279
↗ 23%After 5 Years
Return On Investment
86%
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 | £13,668 | £13,873 | £14,220 | £14,575 | £15,013 | £71,349 |
| Total Expenses | £12,405 | £12,506 | £12,616 | £12,728 | £12,847 | £63,102 |
| Profit Before Tax | £1,263 | £1,367 | £1,604 | £1,847 | £2,166 | £8,247 |
| Profit After Tax | £1,023 | £1,107 | £1,299 | £1,496 | £1,754 | £6,680 |
| Change In Property Value | £4,750 | £4,869 | £8,983 | £11,473 | £13,204 | £43,279 |
| Net Return | £5,773 | £5,976 | £10,282 | £12,969 | £14,959 | £49,959 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 26% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change