Flat
B1
2 beds
2 baths
New Build Birmingham Apartment, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£102,232First YearProfit From Rental Income
£25,909
↗ 25%After 5 Years
Change In Property Value
£74,019
↗ 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 | £22,752 | £23,093 | £23,671 | £24,262 | £24,990 | £118,769 |
| Total Expenses | £17,168 | £17,248 | £17,348 | £17,451 | £17,567 | £86,782 |
| Profit Before Tax | £5,584 | £5,846 | £6,322 | £6,811 | £7,423 | £31,986 |
| Profit After Tax | £4,523 | £4,735 | £5,121 | £5,517 | £6,013 | £25,909 |
| Change In Property Value | £8,124 | £8,327 | £15,363 | £19,622 | £22,583 | £74,019 |
| Net Return | £12,647 | £13,062 | £20,484 | £25,139 | £28,596 | £99,928 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 12% | 13% | 20% | 25% | 28% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change