Flat
B3
2 beds
2 baths
Reliance Works, Caroline Street, Jewellery Quarter B3
West Midlands, England · B3
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£40,930
↗ 29%After 5 Years
Change In Property Value
£99,087
↗ 23%After 5 Years
Return On Investment
99%
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 | £31,296 | £31,765 | £32,560 | £33,374 | £34,375 | £163,369 |
| Total Expenses | £22,343 | £22,435 | £22,557 | £22,681 | £22,823 | £112,838 |
| Profit Before Tax | £8,953 | £9,330 | £10,003 | £10,693 | £11,552 | £50,531 |
| Profit After Tax | £7,252 | £7,558 | £8,102 | £8,661 | £9,357 | £40,930 |
| Change In Property Value | £10,875 | £11,147 | £20,566 | £26,267 | £30,231 | £99,087 |
| Net Return | £18,127 | £18,704 | £28,668 | £34,928 | £39,589 | £140,017 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 13% | 13% | 20% | 25% | 28% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change