Flat
B5
1 bed
1 bath
Belgrave Middleway, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£15,133
↗ 28%After 5 Years
Change In Property Value
£41,001
↗ 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 | £13,800 | £14,007 | £14,357 | £14,716 | £15,158 | £72,038 |
| Total Expenses | £10,522 | £10,588 | £10,666 | £10,746 | £10,833 | £53,355 |
| Profit Before Tax | £3,279 | £3,419 | £3,691 | £3,970 | £4,325 | £18,683 |
| Profit After Tax | £2,656 | £2,769 | £2,990 | £3,216 | £3,503 | £15,133 |
| Change In Property Value | £4,500 | £4,613 | £8,510 | £10,869 | £12,510 | £41,001 |
| Net Return | £7,156 | £7,382 | £11,500 | £14,085 | £16,013 | £56,135 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| 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