Flat
B4
2 beds
2 baths
Belmont Row, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£32,635
↗ 26%After 5 Years
Change In Property Value
£88,836
↗ 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 | £28,800 | £29,232 | £29,963 | £30,712 | £31,633 | £150,340 |
| Total Expenses | £21,733 | £21,854 | £22,000 | £22,149 | £22,313 | £110,049 |
| Profit Before Tax | £7,067 | £7,378 | £7,963 | £8,563 | £9,320 | £40,290 |
| Profit After Tax | £5,724 | £5,976 | £6,450 | £6,936 | £7,549 | £32,635 |
| Change In Property Value | £9,750 | £9,994 | £18,438 | £23,550 | £27,104 | £88,836 |
| Net Return | £15,474 | £15,970 | £24,888 | £30,486 | £34,653 | £121,471 |
| 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