Flat
B1
2 beds
2 baths
Clement Street, Birmingham City Centre B1
West Midlands, England · B1
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£32,764
↗ 26%After 5 Years
Change In Property Value
£88,836
↗ 23%After 5 Years
Return On Investment
97%
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 | £27,300 | £27,710 | £28,402 | £29,112 | £29,986 | £142,510 |
| Total Expenses | £20,203 | £20,290 | £20,402 | £20,517 | £20,647 | £102,060 |
| Profit Before Tax | £7,097 | £7,419 | £8,000 | £8,595 | £9,338 | £40,449 |
| Profit After Tax | £5,748 | £6,010 | £6,480 | £6,962 | £7,564 | £32,764 |
| Change In Property Value | £9,750 | £9,994 | £18,438 | £23,550 | £27,104 | £88,836 |
| Net Return | £15,498 | £16,003 | £24,918 | £30,512 | £34,668 | £121,600 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 28% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change