Flat
B4
2 beds
2 baths
Paper Yard, 1-5 Loveday Street, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£41,116
↗ 26%After 5 Years
Change In Property Value
£110,476
↗ 23%After 5 Years
Return On Investment
96%
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 | £35,820 | £36,357 | £37,266 | £38,198 | £39,344 | £186,985 |
| Total Expenses | £26,906 | £27,054 | £27,233 | £27,415 | £27,617 | £136,225 |
| Profit Before Tax | £8,914 | £9,303 | £10,034 | £10,783 | £11,727 | £50,760 |
| Profit After Tax | £7,220 | £7,536 | £8,127 | £8,734 | £9,499 | £41,116 |
| Change In Property Value | £12,125 | £12,428 | £22,930 | £29,287 | £33,706 | £110,476 |
| Net Return | £19,345 | £19,964 | £31,057 | £38,020 | £43,205 | £151,591 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 27% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change