Flat
B4
1 bed
1 bath
Princip Street, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£84,050First YearProfit From Rental Income
£22,210
↗ 26%After 5 Years
Change In Property Value
£62,185
↗ 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 | £20,160 | £20,462 | £20,974 | £21,498 | £22,143 | £105,238 |
| Total Expenses | £15,363 | £15,451 | £15,557 | £15,664 | £15,782 | £77,818 |
| Profit Before Tax | £4,797 | £5,011 | £5,417 | £5,834 | £6,361 | £27,420 |
| Profit After Tax | £3,885 | £4,059 | £4,388 | £4,726 | £5,152 | £22,210 |
| Change In Property Value | £6,825 | £6,996 | £12,907 | £16,485 | £18,973 | £62,185 |
| Net Return | £10,710 | £11,055 | £17,295 | £21,211 | £24,125 | £84,396 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 13% | 13% | 21% | 25% | 29% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change