Flat
B3
6 beds
3 baths
James Street, Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£36,194
↗ 17%After 5 Years
Change In Property Value
£142,366
↗ 23%After 5 Years
Return On Investment
86%
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 | £38,124 | £38,696 | £39,663 | £40,655 | £41,874 | £199,012 |
| Total Expenses | £30,609 | £30,712 | £30,852 | £30,995 | £31,160 | £154,329 |
| Profit Before Tax | £7,515 | £7,983 | £8,811 | £9,660 | £10,715 | £44,684 |
| Profit After Tax | £6,087 | £6,467 | £7,137 | £7,824 | £8,679 | £36,194 |
| Change In Property Value | £15,625 | £16,016 | £29,549 | £37,740 | £43,436 | £142,366 |
| Net Return | £21,712 | £22,482 | £36,686 | £45,565 | £52,115 | £178,559 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 25% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change