Flat
B18
1 bed
1 bath
Platiunum, 87 Branston Street B18
West Midlands, England · B18
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£8,115
↗ 24%After 5 Years
Change In Property Value
£25,056
↗ 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 | £9,000 | £9,135 | £9,363 | £9,597 | £9,885 | £46,981 |
| Total Expenses | £7,264 | £7,324 | £7,390 | £7,457 | £7,528 | £36,963 |
| Profit Before Tax | £1,736 | £1,811 | £1,974 | £2,141 | £2,357 | £10,019 |
| Profit After Tax | £1,406 | £1,467 | £1,599 | £1,734 | £1,909 | £8,115 |
| Change In Property Value | £2,750 | £2,819 | £5,201 | £6,642 | £7,645 | £25,056 |
| Net Return | £4,156 | £4,286 | £6,799 | £8,376 | £9,554 | £33,171 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| 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