Flat
B3
6 beds
3 baths
James Street, Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£-69,594
↘ -34%After 5 Years
Change In Property Value
£142,366
↗ 23%After 5 Years
Return On Investment
35%
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 | £13,800 | £14,007 | £14,357 | £14,716 | £15,158 | £72,038 |
| Total Expenses | £28,177 | £28,244 | £28,322 | £28,401 | £28,488 | £141,631 |
| Profit Before Tax | £-14,377 | £-14,237 | £-13,964 | £-13,685 | £-13,331 | £-69,594 |
| Profit After Tax | £-14,377 | £-14,237 | £-13,964 | £-13,685 | £-13,331 | £-69,594 |
| Change In Property Value | £15,625 | £16,016 | £29,549 | £37,740 | £43,436 | £142,366 |
| Net Return | £1,248 | £1,779 | £15,584 | £24,055 | £30,105 | £72,772 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -6% | -34% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change