Flat
B3
1 bed
1 bath
Derwent Foundry, St Paul's Square, Mary Ann Street B3
West Midlands, England · B3
View property listing
Initial Investment
£48,985First YearProfit From Rental Income
£9,633
↗ 20%After 5 Years
Change In Property Value
£36,434
↗ 23%After 5 Years
Return On Investment
94%
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 | £11,508 | £11,681 | £11,973 | £12,272 | £12,640 | £60,073 |
| Total Expenses | £9,497 | £9,560 | £9,632 | £9,706 | £9,786 | £48,181 |
| Profit Before Tax | £2,011 | £2,121 | £2,340 | £2,566 | £2,855 | £11,893 |
| Profit After Tax | £1,629 | £1,718 | £1,896 | £2,078 | £2,312 | £9,633 |
| Change In Property Value | £3,999 | £4,099 | £7,562 | £9,659 | £11,116 | £36,434 |
| Net Return | £5,628 | £5,816 | £9,458 | £11,737 | £13,428 | £46,067 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 27% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change