Flat
B5
2 beds
1 bath
Wrentham Street, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£13,855
↗ 25%After 5 Years
Change In Property Value
£41,001
↗ 23%After 5 Years
Return On Investment
100%
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 | £13,464 | £13,666 | £14,008 | £14,358 | £14,789 | £70,284 |
| Total Expenses | £10,488 | £10,554 | £10,631 | £10,710 | £10,796 | £53,179 |
| Profit Before Tax | £2,976 | £3,112 | £3,376 | £3,648 | £3,993 | £17,105 |
| Profit After Tax | £2,411 | £2,521 | £2,735 | £2,955 | £3,234 | £13,855 |
| Change In Property Value | £4,500 | £4,613 | £8,510 | £10,869 | £12,510 | £41,001 |
| Net Return | £6,911 | £7,133 | £11,245 | £13,824 | £15,744 | £54,856 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 13% | 20% | 25% | 29% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change