Flat
B5
4 beds
2 baths
Mowbray Street, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£37,076
↗ 27%After 5 Years
Change In Property Value
£96,809
↗ 23%After 5 Years
Return On Investment
98%
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 | £31,776 | £32,253 | £33,059 | £33,885 | £34,902 | £165,875 |
| Total Expenses | £23,717 | £23,850 | £24,009 | £24,173 | £24,353 | £120,102 |
| Profit Before Tax | £8,059 | £8,403 | £9,050 | £9,713 | £10,549 | £45,773 |
| Profit After Tax | £6,527 | £6,806 | £7,330 | £7,867 | £8,545 | £37,076 |
| Change In Property Value | £10,625 | £10,891 | £20,093 | £25,663 | £29,536 | £96,809 |
| Net Return | £17,152 | £17,697 | £27,423 | £33,531 | £38,081 | £133,885 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 28% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change