Flat
B3
4 beds
2 baths
Livery Street, Jewellery Quarter B3
West Midlands, England · B3
View property listing
Initial Investment
£211,450First YearProfit From Rental Income
£37,051
↗ 18%After 5 Years
Change In Property Value
£145,099
↗ 23%After 5 Years
Return On Investment
86%
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 | £38,856 | £39,439 | £40,425 | £41,435 | £42,678 | £202,834 |
| Total Expenses | £31,159 | £31,263 | £31,404 | £31,549 | £31,716 | £157,092 |
| Profit Before Tax | £7,697 | £8,176 | £9,020 | £9,886 | £10,962 | £45,742 |
| Profit After Tax | £6,235 | £6,623 | £7,307 | £8,008 | £8,879 | £37,051 |
| Change In Property Value | £15,925 | £16,323 | £30,116 | £38,465 | £44,270 | £145,099 |
| Net Return | £22,160 | £22,946 | £37,423 | £46,473 | £53,149 | £182,150 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 25% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change