Flat
B5
2 beds
1 bath
33 Essex Street, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-12,118
↘ -12%After 5 Years
Change In Property Value
£74,030
↗ 23%After 5 Years
Return On Investment
61%
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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £17,264 | £17,353 | £17,453 | £17,555 | £17,663 | £87,288 |
| Profit Before Tax | £-2,864 | £-2,737 | £-2,471 | £-2,199 | £-1,847 | £-12,118 |
| Profit After Tax | £-2,864 | £-2,737 | £-2,471 | £-2,199 | £-1,847 | £-12,118 |
| Change In Property Value | £8,125 | £8,328 | £15,365 | £19,625 | £22,587 | £74,030 |
| Net Return | £5,261 | £5,591 | £12,894 | £17,426 | £20,740 | £61,912 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | 5% | 5% | 13% | 17% | 20% | 61% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change