Flat
B4
1 bed
1 bath
Belmont Row, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£68,200First YearProfit From Rental Income
£17,824
↗ 26%After 5 Years
Change In Property Value
£51,024
↗ 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 | £16,536 | £16,784 | £17,204 | £17,634 | £18,163 | £86,320 |
| Total Expenses | £12,695 | £12,769 | £12,857 | £12,948 | £13,046 | £64,315 |
| Profit Before Tax | £3,841 | £4,015 | £4,346 | £4,686 | £5,116 | £22,005 |
| Profit After Tax | £3,111 | £3,252 | £3,520 | £3,796 | £4,144 | £17,824 |
| Change In Property Value | £5,600 | £5,740 | £10,590 | £13,526 | £15,567 | £51,024 |
| Net Return | £8,711 | £8,992 | £14,111 | £17,322 | £19,712 | £68,848 |
| 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