Flat
B3
1 bed
1 bath
Water Street, Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£7,925
↗ 18%After 5 Years
Change In Property Value
£33,029
↗ 23%After 5 Years
Return On Investment
92%
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 | £10,428 | £10,584 | £10,849 | £11,120 | £11,454 | £54,436 |
| Total Expenses | £8,796 | £8,857 | £8,927 | £8,998 | £9,074 | £44,651 |
| Profit Before Tax | £1,632 | £1,727 | £1,922 | £2,123 | £2,380 | £9,784 |
| Profit After Tax | £1,322 | £1,399 | £1,557 | £1,719 | £1,928 | £7,925 |
| Change In Property Value | £3,625 | £3,716 | £6,855 | £8,756 | £10,077 | £33,029 |
| Net Return | £4,947 | £5,115 | £8,412 | £10,475 | £12,005 | £40,954 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 11% | 19% | 24% | 27% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change