Flat
B5
1 bed
1 bath
Allison Street, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£10,136
↗ 22%After 5 Years
Change In Property Value
£34,168
↗ 23%After 5 Years
Return On Investment
96%
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 | £11,220 | £11,388 | £11,673 | £11,965 | £12,324 | £58,570 |
| Total Expenses | £9,073 | £9,136 | £9,208 | £9,281 | £9,359 | £46,057 |
| Profit Before Tax | £2,147 | £2,252 | £2,465 | £2,684 | £2,965 | £12,513 |
| Profit After Tax | £1,739 | £1,824 | £1,997 | £2,174 | £2,401 | £10,136 |
| Change In Property Value | £3,750 | £3,844 | £7,092 | £9,058 | £10,425 | £34,168 |
| Net Return | £5,489 | £5,668 | £9,089 | £11,232 | £12,826 | £44,304 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 28% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change