Flat
B43
2 beds
2 baths
Horseshoe Crescent, Birmingham B43
West Midlands, England · B43
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£11,379
↗ 23%After 5 Years
Change In Property Value
£37,585
↗ 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 | £12,180 | £12,363 | £12,672 | £12,989 | £13,378 | £63,581 |
| Total Expenses | £9,764 | £9,829 | £9,903 | £9,978 | £10,060 | £49,533 |
| Profit Before Tax | £2,416 | £2,534 | £2,769 | £3,011 | £3,319 | £14,048 |
| Profit After Tax | £1,957 | £2,053 | £2,243 | £2,439 | £2,688 | £11,379 |
| Change In Property Value | £4,125 | £4,228 | £7,801 | £9,963 | £11,467 | £37,585 |
| Net Return | £6,082 | £6,281 | £10,044 | £12,402 | £14,155 | £48,963 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 12% | 12% | 20% | 25% | 28% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change