Flat
B5
1 bed
1 bath
Timber Yard, Hurst Street, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£14,928
↗ 24%After 5 Years
Change In Property Value
£46,696
↗ 23%After 5 Years
Return On Investment
99%
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 | £15,324 | £15,554 | £15,943 | £16,341 | £16,832 | £79,993 |
| Total Expenses | £12,136 | £12,216 | £12,308 | £12,402 | £12,503 | £61,564 |
| Profit Before Tax | £3,188 | £3,338 | £3,635 | £3,940 | £4,328 | £18,430 |
| Profit After Tax | £2,582 | £2,704 | £2,945 | £3,191 | £3,506 | £14,928 |
| Change In Property Value | £5,125 | £5,253 | £9,692 | £12,379 | £14,247 | £46,696 |
| Net Return | £7,707 | £7,957 | £12,637 | £15,570 | £17,753 | £61,624 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 12% | 13% | 20% | 25% | 28% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change