Flat
B5
1 bed
1 bath
Belgrave Middleway, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£15,313
↗ 27%After 5 Years
Change In Property Value
£42,140
↗ 23%After 5 Years
Return On Investment
102%
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 | £13,836 | £14,044 | £14,395 | £14,754 | £15,197 | £72,226 |
| Total Expenses | £10,523 | £10,586 | £10,659 | £10,735 | £10,818 | £53,321 |
| Profit Before Tax | £3,313 | £3,458 | £3,735 | £4,020 | £4,380 | £18,905 |
| Profit After Tax | £2,683 | £2,801 | £3,026 | £3,256 | £3,547 | £15,313 |
| Change In Property Value | £4,625 | £4,741 | £8,746 | £11,171 | £12,857 | £42,140 |
| Net Return | £7,308 | £7,542 | £11,772 | £14,427 | £16,404 | £57,453 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 13% | 21% | 26% | 29% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change