Flat
B13
0 beds
0 baths
Yardley Wood Road, Moseley, Birmingham B13
West Midlands, England · B13
View property listing
Initial Investment
£30,985First YearProfit From Rental Income
£2,182
↗ 7%After 5 Years
Change In Property Value
£24,563
↗ 25%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,264 | £6,358 | £6,453 | £6,615 | £6,780 | £32,470 |
| Total Expenses | £5,842 | £5,902 | £5,952 | £6,010 | £6,069 | £29,776 |
| Profit Before Tax | £422 | £456 | £501 | £604 | £711 | £2,694 |
| Profit After Tax | £342 | £370 | £406 | £490 | £576 | £2,182 |
| Change In Property Value | £2,499 | £4,610 | £5,888 | £6,777 | £4,789 | £24,563 |
| Net Return | £2,840 | £4,980 | £6,294 | £7,266 | £5,365 | £26,745 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 16% | 20% | 23% | 17% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change