Flat
B3
3 beds
2 baths
George Street, Jewellery Quarter B3
West Midlands, England · B3
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£19,391
↗ 24%After 5 Years
Change In Property Value
£59,224
↗ 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 | £18,708 | £18,989 | £19,463 | £19,950 | £20,548 | £97,658 |
| Total Expenses | £14,556 | £14,639 | £14,737 | £14,838 | £14,948 | £73,719 |
| Profit Before Tax | £4,152 | £4,350 | £4,726 | £5,112 | £5,600 | £23,940 |
| Profit After Tax | £3,363 | £3,523 | £3,828 | £4,141 | £4,536 | £19,391 |
| Change In Property Value | £6,500 | £6,663 | £12,292 | £15,700 | £18,069 | £59,224 |
| Net Return | £9,863 | £10,186 | £16,120 | £19,841 | £22,605 | £78,615 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 12% | 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