Flat
B3
1 bed
1 bath
Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£92,435First YearProfit From Rental Income
£22,420
↗ 24%After 5 Years
Change In Property Value
£67,643
↗ 23%After 5 Years
Return On Investment
97%
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 | £21,360 | £21,680 | £22,222 | £22,778 | £23,461 | £111,502 |
| Total Expenses | £16,554 | £16,646 | £16,757 | £16,871 | £16,995 | £83,824 |
| Profit Before Tax | £4,806 | £5,034 | £5,465 | £5,907 | £6,466 | £27,679 |
| Profit After Tax | £3,893 | £4,077 | £4,427 | £4,785 | £5,238 | £22,420 |
| Change In Property Value | £7,424 | £7,610 | £14,040 | £17,932 | £20,638 | £67,643 |
| Net Return | £11,317 | £11,687 | £18,466 | £22,717 | £25,875 | £90,062 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 12% | 13% | 20% | 25% | 28% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change