Flat
B3
3 beds
3 baths
Newhall Street, Birmingham, West Midlands B3
West Midlands, England · B3
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£24,731
↗ 24%After 5 Years
Change In Property Value
£74,030
↗ 23%After 5 Years
Return On Investment
97%
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 | £23,376 | £23,727 | £24,320 | £24,928 | £25,676 | £122,026 |
| Total Expenses | £18,070 | £18,170 | £18,291 | £18,414 | £18,549 | £91,493 |
| Profit Before Tax | £5,306 | £5,556 | £6,029 | £6,514 | £7,127 | £30,532 |
| Profit After Tax | £4,298 | £4,501 | £4,884 | £5,276 | £5,773 | £24,731 |
| Change In Property Value | £8,125 | £8,328 | £15,365 | £19,625 | £22,587 | £74,030 |
| Net Return | £12,423 | £12,829 | £20,249 | £24,901 | £28,359 | £98,761 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 28% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change