Flat
B5
1 bed
1 bath
Upper Dean Street, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£42,400First YearProfit From Rental Income
£10,834
↗ 26%After 5 Years
Change In Property Value
£31,434
↗ 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 | £10,320 | £10,475 | £10,737 | £11,005 | £11,335 | £53,872 |
| Total Expenses | £7,988 | £8,038 | £8,096 | £8,155 | £8,220 | £40,496 |
| Profit Before Tax | £2,332 | £2,437 | £2,641 | £2,850 | £3,116 | £13,376 |
| Profit After Tax | £1,889 | £1,974 | £2,139 | £2,309 | £2,524 | £10,834 |
| Change In Property Value | £3,450 | £3,536 | £6,524 | £8,333 | £9,591 | £31,434 |
| Net Return | £5,339 | £5,510 | £8,664 | £10,642 | £12,114 | £42,269 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| 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