Flat
B13
5 beds
3 baths
Colebourne Road, Birmingham B13
West Midlands, England · B13
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£31,503
↗ 26%After 5 Years
Change In Property Value
£92,157
↗ 25%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,508 | £23,861 | £24,219 | £24,824 | £25,445 | £121,856 |
| Total Expenses | £16,416 | £16,502 | £16,578 | £16,681 | £16,786 | £82,963 |
| Profit Before Tax | £7,092 | £7,359 | £7,640 | £8,143 | £8,659 | £38,893 |
| Profit After Tax | £5,744 | £5,961 | £6,188 | £6,596 | £7,014 | £31,503 |
| Change In Property Value | £9,375 | £17,297 | £22,092 | £25,426 | £17,968 | £92,157 |
| Net Return | £15,119 | £23,258 | £28,280 | £32,022 | £24,981 | £123,660 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 13% | 19% | 24% | 27% | 21% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change