Flat
B5
2 beds
2 baths
St Lukes Road, City Centre, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£15,079
↗ 26%After 5 Years
Change In Property Value
£43,279
↗ 23%After 5 Years
Return On Investment
101%
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 | £14,208 | £14,421 | £14,782 | £15,151 | £15,606 | £74,168 |
| Total Expenses | £10,959 | £11,026 | £11,105 | £11,186 | £11,274 | £55,551 |
| Profit Before Tax | £3,249 | £3,395 | £3,676 | £3,965 | £4,331 | £18,616 |
| Profit After Tax | £2,632 | £2,750 | £2,978 | £3,212 | £3,508 | £15,079 |
| Change In Property Value | £4,750 | £4,869 | £8,983 | £11,473 | £13,204 | £43,279 |
| Net Return | £7,382 | £7,619 | £11,961 | £14,685 | £16,713 | £58,358 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 13% | 13% | 21% | 25% | 29% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change