Flat
B5
2 beds
1 bath
Essex Street, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£5,439
↗ 11%After 5 Years
Change In Property Value
£36,446
↗ 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 | £11,964 | £12,143 | £12,447 | £12,758 | £13,141 | £62,454 |
| Total Expenses | £10,944 | £11,041 | £11,144 | £11,250 | £11,360 | £55,739 |
| Profit Before Tax | £1,020 | £1,103 | £1,303 | £1,509 | £1,781 | £6,715 |
| Profit After Tax | £826 | £893 | £1,056 | £1,222 | £1,442 | £5,439 |
| Change In Property Value | £4,000 | £4,100 | £7,565 | £9,662 | £11,120 | £36,446 |
| Net Return | £4,826 | £4,993 | £8,620 | £10,883 | £12,562 | £41,885 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 26% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change