Flat
B43
2 beds
1 bath
Horseshoe Crescent, Birmingham B43
West Midlands, England · B43
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£12,702
↗ 22%After 5 Years
Change In Property Value
£43,279
↗ 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 | £14,028 | £14,238 | £14,594 | £14,959 | £15,408 | £73,228 |
| Total Expenses | £11,341 | £11,417 | £11,504 | £11,594 | £11,690 | £57,546 |
| Profit Before Tax | £2,687 | £2,821 | £3,090 | £3,366 | £3,718 | £15,682 |
| Profit After Tax | £2,176 | £2,285 | £2,503 | £2,726 | £3,012 | £12,702 |
| Change In Property Value | £4,750 | £4,869 | £8,983 | £11,473 | £13,204 | £43,279 |
| Net Return | £6,926 | £7,154 | £11,486 | £14,199 | £16,216 | £55,982 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 12% | 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