Flat
B5
2 beds
1 bath
St. John's Walk, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£9,524
↗ 21%After 5 Years
Change In Property Value
£33,029
↗ 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 | £10,848 | £11,011 | £11,286 | £11,568 | £11,915 | £56,628 |
| Total Expenses | £8,838 | £8,900 | £8,970 | £9,043 | £9,120 | £44,870 |
| Profit Before Tax | £2,010 | £2,111 | £2,316 | £2,526 | £2,795 | £11,758 |
| Profit After Tax | £1,628 | £1,710 | £1,876 | £2,046 | £2,264 | £9,524 |
| Change In Property Value | £3,625 | £3,716 | £6,855 | £8,756 | £10,077 | £33,029 |
| Net Return | £5,253 | £5,425 | £8,731 | £10,802 | £12,341 | £42,552 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| 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