Flat
B1
2 beds
2 baths
Newhall Hill, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£13,217
↗ 21%After 5 Years
Change In Property Value
£46,696
↗ 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 | £14,352 | £14,567 | £14,931 | £15,305 | £15,764 | £74,919 |
| Total Expenses | £11,569 | £11,636 | £11,715 | £11,797 | £11,885 | £58,602 |
| Profit Before Tax | £2,783 | £2,931 | £3,216 | £3,508 | £3,879 | £16,317 |
| Profit After Tax | £2,255 | £2,374 | £2,605 | £2,842 | £3,142 | £13,217 |
| Change In Property Value | £5,125 | £5,253 | £9,692 | £12,379 | £14,247 | £46,696 |
| Net Return | £7,380 | £7,627 | £12,297 | £15,220 | £17,389 | £59,913 |
| 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