Flat
B11
3 beds
1 bath
Doris Road, Sparkhill B11
West Midlands, England · B11
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£19,808
↗ 24%After 5 Years
Change In Property Value
£65,124
↗ 25%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,620 | £16,869 | £17,122 | £17,550 | £17,989 | £86,151 |
| Total Expenses | £12,188 | £12,263 | £12,330 | £12,414 | £12,501 | £61,696 |
| Profit Before Tax | £4,432 | £4,606 | £4,793 | £5,136 | £5,488 | £24,455 |
| Profit After Tax | £3,590 | £3,731 | £3,882 | £4,160 | £4,446 | £19,808 |
| Change In Property Value | £6,625 | £12,223 | £15,612 | £17,968 | £12,697 | £65,124 |
| Net Return | £10,215 | £15,954 | £19,494 | £22,128 | £17,143 | £84,933 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 13% | 20% | 24% | 27% | 21% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change