Flat
B18
3 beds
2 baths
The Gothic, 4-6 Great Hampton Street, Birmingham B18
West Midlands, England · B18
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£42,177
↗ 20%After 5 Years
Change In Property Value
£148,060
↗ 23%After 5 Years
Return On Investment
88%
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 | £40,752 | £41,363 | £42,397 | £43,457 | £44,761 | £212,731 |
| Total Expenses | £31,864 | £31,971 | £32,117 | £32,267 | £32,440 | £160,660 |
| Profit Before Tax | £8,888 | £9,392 | £10,280 | £11,190 | £12,321 | £52,071 |
| Profit After Tax | £7,199 | £7,608 | £8,327 | £9,064 | £9,980 | £42,177 |
| Change In Property Value | £16,250 | £16,656 | £30,731 | £39,250 | £45,173 | £148,060 |
| Net Return | £23,449 | £24,264 | £39,058 | £48,314 | £55,153 | £190,238 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 26% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change