Flat
B12
1 bed
1 bath
Longmore House, 44 Cromer Road, Balsall Heath, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£4,331
↗ 12%After 5 Years
Change In Property Value
£29,490
↗ 25%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,524 | £7,637 | £7,751 | £7,945 | £8,144 | £39,001 |
| Total Expenses | £6,613 | £6,675 | £6,727 | £6,788 | £6,851 | £33,654 |
| Profit Before Tax | £911 | £962 | £1,024 | £1,157 | £1,293 | £5,347 |
| Profit After Tax | £738 | £779 | £830 | £937 | £1,047 | £4,331 |
| Change In Property Value | £3,000 | £5,535 | £7,069 | £8,136 | £5,750 | £29,490 |
| Net Return | £3,738 | £6,314 | £7,899 | £9,073 | £6,797 | £33,821 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 17% | 21% | 25% | 18% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change