Flat
B12
2 beds
2 baths
Darwin Street, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£6,423
↗ 10%After 5 Years
Change In Property Value
£50,113
↗ 23%After 5 Years
Return On Investment
84%
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 | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £12,049 | £12,114 | £12,191 | £12,269 | £12,354 | £60,976 |
| Profit Before Tax | £1,152 | £1,284 | £1,542 | £1,807 | £2,145 | £7,929 |
| Profit After Tax | £933 | £1,040 | £1,249 | £1,464 | £1,737 | £6,423 |
| Change In Property Value | £5,500 | £5,638 | £10,401 | £13,285 | £15,289 | £50,113 |
| Net Return | £6,433 | £6,677 | £11,650 | £14,749 | £17,027 | £56,536 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change