Flat
B3
1 bed
1 bath
St. Pauls Square, Birmingham, West Midlands B3
West Midlands, England · B3
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£23,093
↗ 21%After 5 Years
Change In Property Value
£79,725
↗ 23%After 5 Years
Return On Investment
93%
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 | £25,176 | £25,554 | £26,192 | £26,847 | £27,653 | £131,422 |
| Total Expenses | £20,299 | £20,426 | £20,574 | £20,725 | £20,888 | £102,912 |
| Profit Before Tax | £4,877 | £5,127 | £5,619 | £6,123 | £6,764 | £28,510 |
| Profit After Tax | £3,950 | £4,153 | £4,551 | £4,959 | £5,479 | £23,093 |
| Change In Property Value | £8,750 | £8,969 | £16,547 | £21,135 | £24,324 | £79,725 |
| Net Return | £12,700 | £13,122 | £21,099 | £26,094 | £29,803 | £102,818 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 27% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change