Flat
B12
1 bed
1 bath
Near To Hs2, Digbeth, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£71,200First YearProfit From Rental Income
£19,700
↗ 28%After 5 Years
Change In Property Value
£53,302
↗ 23%After 5 Years
Return On Investment
103%
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 | £17,280 | £17,539 | £17,978 | £18,427 | £18,980 | £90,204 |
| Total Expenses | £13,012 | £13,084 | £13,171 | £13,259 | £13,357 | £65,883 |
| Profit Before Tax | £4,268 | £4,455 | £4,807 | £5,168 | £5,623 | £24,321 |
| Profit After Tax | £3,457 | £3,609 | £3,894 | £4,186 | £4,554 | £19,700 |
| Change In Property Value | £5,850 | £5,996 | £11,063 | £14,130 | £16,262 | £53,302 |
| Net Return | £9,307 | £9,605 | £14,957 | £18,316 | £20,817 | £73,001 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 13% | 13% | 21% | 26% | 29% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change