Flat
B5
2 beds
1 bath
Essex Street, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£4,402
↗ 8%After 5 Years
Change In Property Value
£41,001
↗ 23%After 5 Years
Return On Investment
83%
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 | £10,980 | £11,145 | £11,423 | £11,709 | £12,060 | £57,317 |
| Total Expenses | £10,240 | £10,302 | £10,373 | £10,445 | £10,523 | £51,882 |
| Profit Before Tax | £741 | £843 | £1,051 | £1,264 | £1,537 | £5,435 |
| Profit After Tax | £600 | £683 | £851 | £1,024 | £1,245 | £4,402 |
| Change In Property Value | £4,500 | £4,613 | £8,510 | £10,869 | £12,510 | £41,001 |
| Net Return | £5,100 | £5,295 | £9,361 | £11,893 | £13,755 | £45,403 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 10% | 17% | 22% | 25% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change