Flat
B5
1 bed
1 bath
Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£80,547First YearProfit From Rental Income
£10,337
↗ 13%After 5 Years
Change In Property Value
£59,906
↗ 23%After 5 Years
Return On Investment
87%
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 | £16,044 | £16,285 | £16,692 | £17,109 | £17,622 | £83,752 |
| Total Expenses | £14,039 | £14,109 | £14,192 | £14,278 | £14,372 | £70,990 |
| Profit Before Tax | £2,005 | £2,176 | £2,499 | £2,831 | £3,250 | £12,762 |
| Profit After Tax | £1,624 | £1,762 | £2,024 | £2,293 | £2,633 | £10,337 |
| Change In Property Value | £6,575 | £6,739 | £12,434 | £15,881 | £18,277 | £59,906 |
| Net Return | £8,199 | £8,502 | £14,458 | £18,174 | £20,910 | £70,243 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 26% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change