Flat
B3
2 beds
1 bath
Newhall Street, Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£15,937
↗ 30%After 5 Years
Change In Property Value
£39,862
↗ 23%After 5 Years
Return On Investment
104%
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 | £13,800 | £14,007 | £14,357 | £14,716 | £15,158 | £72,038 |
| Total Expenses | £10,323 | £10,390 | £10,468 | £10,548 | £10,634 | £52,363 |
| Profit Before Tax | £3,477 | £3,617 | £3,889 | £4,169 | £4,523 | £19,675 |
| Profit After Tax | £2,816 | £2,930 | £3,150 | £3,377 | £3,664 | £15,937 |
| Change In Property Value | £4,375 | £4,484 | £8,274 | £10,567 | £12,162 | £39,862 |
| Net Return | £7,191 | £7,414 | £11,424 | £13,944 | £15,826 | £55,799 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 13% | 14% | 21% | 26% | 30% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change