Flat
B4
1 bed
1 bath
Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£18,819
↗ 26%After 5 Years
Change In Property Value
£53,529
↗ 23%After 5 Years
Return On Investment
101%
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 | £17,352 | £17,612 | £18,053 | £18,504 | £19,059 | £90,580 |
| Total Expenses | £13,294 | £13,371 | £13,463 | £13,557 | £13,661 | £67,346 |
| Profit Before Tax | £4,058 | £4,241 | £4,589 | £4,946 | £5,398 | £23,233 |
| Profit After Tax | £3,287 | £3,435 | £3,717 | £4,007 | £4,373 | £18,819 |
| Change In Property Value | £5,875 | £6,022 | £11,110 | £14,190 | £16,332 | £53,529 |
| Net Return | £9,162 | £9,457 | £14,828 | £18,197 | £20,705 | £72,348 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 13% | 13% | 21% | 25% | 29% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change