Flat
B12
0 beds
0 baths
Ladypool Road, Birmingham, West Midlands B12
West Midlands, England · B12
View property listing
Initial Investment
£27,985First YearProfit From Rental Income
£1,127
↗ 4%After 5 Years
Change In Property Value
£22,105
↗ 25%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,640 | £5,725 | £5,810 | £5,956 | £6,105 | £29,235 |
| Total Expenses | £5,458 | £5,517 | £5,566 | £5,623 | £5,680 | £27,844 |
| Profit Before Tax | £182 | £208 | £244 | £333 | £425 | £1,392 |
| Profit After Tax | £147 | £168 | £198 | £270 | £344 | £1,127 |
| Change In Property Value | £2,249 | £4,149 | £5,299 | £6,099 | £4,310 | £22,105 |
| Net Return | £2,396 | £4,317 | £5,497 | £6,369 | £4,654 | £23,233 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 9% | 15% | 20% | 23% | 17% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change