Flat
B1
2 beds
1 bath
Tenby Street North, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£9,525
↗ 18%After 5 Years
Change In Property Value
£38,723
↗ 23%After 5 Years
Return On Investment
93%
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 | £11,904 | £12,083 | £12,385 | £12,694 | £13,075 | £62,140 |
| Total Expenses | £9,935 | £9,999 | £10,072 | £10,147 | £10,228 | £50,381 |
| Profit Before Tax | £1,969 | £2,084 | £2,312 | £2,547 | £2,847 | £11,759 |
| Profit After Tax | £1,595 | £1,688 | £1,873 | £2,063 | £2,306 | £9,525 |
| Change In Property Value | £4,250 | £4,356 | £8,037 | £10,265 | £11,815 | £38,723 |
| Net Return | £5,845 | £6,044 | £9,910 | £12,329 | £14,121 | £48,249 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 27% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change