Flat
B4
1 bed
1 bath
Luxury Birmingham Apartment, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£13,216
↗ 24%After 5 Years
Change In Property Value
£41,001
↗ 23%After 5 Years
Return On Investment
99%
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 | £13,296 | £13,495 | £13,833 | £14,179 | £14,604 | £69,407 |
| Total Expenses | £10,471 | £10,537 | £10,614 | £10,692 | £10,777 | £53,091 |
| Profit Before Tax | £2,825 | £2,958 | £3,219 | £3,486 | £3,827 | £16,315 |
| Profit After Tax | £2,288 | £2,396 | £2,607 | £2,824 | £3,100 | £13,216 |
| Change In Property Value | £4,500 | £4,613 | £8,510 | £10,869 | £12,510 | £41,001 |
| Net Return | £6,788 | £7,009 | £11,118 | £13,693 | £15,609 | £54,217 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 12% | 13% | 20% | 25% | 28% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change