Flat
B4
2 beds
1 bath
Clive Passage, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£43,600First YearProfit From Rental Income
£14,390
↗ 33%After 5 Years
Change In Property Value
£32,345
↗ 23%After 5 Years
Return On Investment
107%
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 | £12,000 | £12,180 | £12,484 | £12,797 | £13,181 | £62,642 |
| Total Expenses | £8,834 | £8,898 | £8,971 | £9,046 | £9,127 | £44,877 |
| Profit Before Tax | £3,166 | £3,282 | £3,513 | £3,750 | £4,053 | £17,765 |
| Profit After Tax | £2,565 | £2,659 | £2,846 | £3,038 | £3,283 | £14,390 |
| Change In Property Value | £3,550 | £3,639 | £6,713 | £8,575 | £9,869 | £32,345 |
| Net Return | £6,115 | £6,297 | £9,559 | £11,612 | £13,152 | £46,735 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 14% | 14% | 22% | 27% | 30% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change