Flat
B4
1 bed
1 bath
Glasswater Locks, Belmont Row, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£91,751First YearProfit From Rental Income
£24,154
↗ 26%After 5 Years
Change In Property Value
£67,198
↗ 23%After 5 Years
Return On Investment
100%
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 | £21,780 | £22,107 | £22,659 | £23,226 | £23,923 | £113,695 |
| Total Expenses | £16,560 | £16,655 | £16,767 | £16,883 | £17,010 | £83,875 |
| Profit Before Tax | £5,220 | £5,452 | £5,892 | £6,343 | £6,913 | £29,820 |
| Profit After Tax | £4,228 | £4,416 | £4,773 | £5,138 | £5,600 | £24,154 |
| Change In Property Value | £7,375 | £7,560 | £13,947 | £17,814 | £20,502 | £67,198 |
| Net Return | £11,603 | £11,976 | £18,720 | £22,952 | £26,102 | £91,352 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 13% | 13% | 20% | 25% | 28% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change