Flat
B5
1 bed
1 bath
Kent Street, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£66,698First YearProfit From Rental Income
£18,102
↗ 27%After 5 Years
Change In Property Value
£49,884
↗ 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 | £16,380 | £16,626 | £17,041 | £17,467 | £17,991 | £85,506 |
| Total Expenses | £12,465 | £12,538 | £12,626 | £12,715 | £12,813 | £63,158 |
| Profit Before Tax | £3,915 | £4,087 | £4,415 | £4,752 | £5,178 | £22,348 |
| Profit After Tax | £3,171 | £3,311 | £3,577 | £3,849 | £4,194 | £18,102 |
| Change In Property Value | £5,475 | £5,612 | £10,354 | £13,224 | £15,220 | £49,884 |
| Net Return | £8,646 | £8,922 | £13,930 | £17,073 | £19,414 | £67,986 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| 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