Flat
B5
2 beds
2 baths
Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£62,498First YearProfit From Rental Income
£6,185
↗ 10%After 5 Years
Change In Property Value
£46,695
↗ 23%After 5 Years
Return On Investment
85%
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 | £12,504 | £12,692 | £13,009 | £13,334 | £13,734 | £65,273 |
| Total Expenses | £11,384 | £11,448 | £11,523 | £11,599 | £11,682 | £57,636 |
| Profit Before Tax | £1,120 | £1,243 | £1,486 | £1,735 | £2,052 | £7,636 |
| Profit After Tax | £908 | £1,007 | £1,204 | £1,405 | £1,662 | £6,185 |
| Change In Property Value | £5,125 | £5,253 | £9,692 | £12,379 | £14,247 | £46,695 |
| Net Return | £6,032 | £6,260 | £10,895 | £13,784 | £15,909 | £52,880 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change