Flat
B4
2 beds
2 baths
Luxury Birmingham Apartment, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£33,547
↗ 26%After 5 Years
Change In Property Value
£91,114
↗ 23%After 5 Years
Return On Investment
97%
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 | £29,544 | £29,987 | £30,737 | £31,505 | £32,450 | £154,224 |
| Total Expenses | £22,278 | £22,402 | £22,551 | £22,704 | £22,872 | £112,808 |
| Profit Before Tax | £7,266 | £7,585 | £8,186 | £8,801 | £9,578 | £41,416 |
| Profit After Tax | £5,885 | £6,144 | £6,630 | £7,129 | £7,758 | £33,547 |
| Change In Property Value | £10,000 | £10,250 | £18,911 | £24,154 | £27,799 | £91,114 |
| Net Return | £15,885 | £16,394 | £25,542 | £31,283 | £35,557 | £124,661 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 28% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change