Flat
B3
2 beds
2 baths
Northwood Street, Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£10,758
↗ 21%After 5 Years
Change In Property Value
£38,723
↗ 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 | £12,228 | £12,411 | £12,722 | £13,040 | £13,431 | £63,832 |
| Total Expenses | £9,968 | £10,032 | £10,106 | £10,182 | £10,263 | £50,550 |
| Profit Before Tax | £2,260 | £2,380 | £2,616 | £2,858 | £3,168 | £13,282 |
| Profit After Tax | £1,831 | £1,927 | £2,119 | £2,315 | £2,566 | £10,758 |
| Change In Property Value | £4,250 | £4,356 | £8,037 | £10,265 | £11,815 | £38,723 |
| Net Return | £6,081 | £6,284 | £10,156 | £12,581 | £14,380 | £49,482 |
| 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