Flat
B3
2 beds
1 bath
Brindley House, Newhall Street, Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£2,993
↗ 7%After 5 Years
Change In Property Value
£34,168
↗ 23%After 5 Years
Return On Investment
81%
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 | £10,788 | £10,950 | £11,224 | £11,504 | £11,849 | £56,315 |
| Total Expenses | £10,330 | £10,422 | £10,520 | £10,621 | £10,726 | £52,619 |
| Profit Before Tax | £458 | £528 | £703 | £883 | £1,124 | £3,696 |
| Profit After Tax | £371 | £427 | £570 | £715 | £910 | £2,993 |
| Change In Property Value | £3,750 | £3,844 | £7,092 | £9,058 | £10,425 | £34,168 |
| Net Return | £4,121 | £4,271 | £7,661 | £9,773 | £11,335 | £37,161 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 25% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change