Flat
B3
1 bed
1 bath
George Street, Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£9,058
↗ 19%After 5 Years
Change In Property Value
£35,307
↗ 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 | £11,148 | £11,315 | £11,598 | £11,888 | £12,245 | £58,194 |
| Total Expenses | £9,264 | £9,327 | £9,398 | £9,471 | £9,550 | £47,011 |
| Profit Before Tax | £1,884 | £1,988 | £2,200 | £2,417 | £2,695 | £11,183 |
| Profit After Tax | £1,526 | £1,610 | £1,782 | £1,958 | £2,183 | £9,058 |
| Change In Property Value | £3,875 | £3,972 | £7,328 | £9,360 | £10,772 | £35,307 |
| Net Return | £5,401 | £5,582 | £9,110 | £11,317 | £12,955 | £44,365 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| 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