Flat
B2
2 beds
2 baths
Apartment 209, St. Martins Gate, 5 Worcester Street, Birmingham, West Midlands B2
West Midlands, England · B2
View property listing
Initial Investment
£78,450First YearProfit From Rental Income
£11,574
↗ 15%After 5 Years
Change In Property Value
£58,541
↗ 23%After 5 Years
Return On Investment
89%
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 | £16,116 | £16,358 | £16,767 | £17,186 | £17,701 | £84,128 |
| Total Expenses | £13,808 | £13,878 | £13,962 | £14,048 | £14,142 | £69,838 |
| Profit Before Tax | £2,308 | £2,479 | £2,805 | £3,138 | £3,559 | £14,289 |
| Profit After Tax | £1,869 | £2,008 | £2,272 | £2,542 | £2,883 | £11,574 |
| Change In Property Value | £6,425 | £6,586 | £12,150 | £15,519 | £17,861 | £58,541 |
| Net Return | £8,294 | £8,594 | £14,422 | £18,061 | £20,744 | £70,115 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 26% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change