Flat
B4
1 bed
1 bath
61 Shadwell Street, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£13,782
↗ 24%After 5 Years
Change In Property Value
£42,140
↗ 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 | £13,656 | £13,861 | £14,207 | £14,563 | £14,999 | £71,286 |
| Total Expenses | £10,705 | £10,772 | £10,850 | £10,929 | £11,015 | £54,271 |
| Profit Before Tax | £2,951 | £3,089 | £3,358 | £3,634 | £3,984 | £17,015 |
| Profit After Tax | £2,390 | £2,502 | £2,720 | £2,943 | £3,227 | £13,782 |
| Change In Property Value | £4,625 | £4,741 | £8,746 | £11,171 | £12,857 | £42,140 |
| Net Return | £7,015 | £7,243 | £11,466 | £14,114 | £16,084 | £55,922 |
| 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