Flat
B4
2 beds
2 baths
Glasswater Locks, Belmont Row, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£27,755
↗ 26%After 5 Years
Change In Property Value
£76,308
↗ 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 | £24,744 | £25,115 | £25,743 | £26,387 | £27,178 | £129,167 |
| Total Expenses | £18,740 | £18,845 | £18,972 | £19,101 | £19,244 | £94,902 |
| Profit Before Tax | £6,004 | £6,270 | £6,771 | £7,285 | £7,934 | £34,266 |
| Profit After Tax | £4,864 | £5,079 | £5,485 | £5,901 | £6,427 | £27,755 |
| Change In Property Value | £8,375 | £8,584 | £15,838 | £20,229 | £23,282 | £76,308 |
| Net Return | £13,239 | £13,663 | £21,323 | £26,130 | £29,708 | £104,063 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 13% | 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