Flat
B4
2 beds
2 baths
Colmore Row, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£29,947
↗ 26%After 5 Years
Change In Property Value
£82,003
↗ 23%After 5 Years
Return On Investment
98%
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 | £26,580 | £26,979 | £27,653 | £28,344 | £29,195 | £138,751 |
| Total Expenses | £20,099 | £20,212 | £20,347 | £20,485 | £20,638 | £101,780 |
| Profit Before Tax | £6,481 | £6,767 | £7,306 | £7,859 | £8,557 | £36,971 |
| Profit After Tax | £5,250 | £5,481 | £5,918 | £6,366 | £6,931 | £29,947 |
| Change In Property Value | £9,000 | £9,225 | £17,020 | £21,738 | £25,019 | £82,003 |
| Net Return | £14,250 | £14,706 | £22,938 | £28,105 | £31,950 | £111,949 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 12% | 13% | 20% | 25% | 28% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change