Flat
B13
2 beds
2 baths
Alcester Road, Birmingham, West Midlands B13
West Midlands, England · B13
View property listing
Initial Investment
£60,550First YearProfit From Rental Income
£12,694
↗ 21%After 5 Years
Change In Property Value
£48,782
↗ 25%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,444 | £12,631 | £12,820 | £13,141 | £13,469 | £64,505 |
| Total Expenses | £9,631 | £9,700 | £9,760 | £9,834 | £9,909 | £48,833 |
| Profit Before Tax | £2,813 | £2,931 | £3,060 | £3,307 | £3,560 | £15,671 |
| Profit After Tax | £2,278 | £2,374 | £2,479 | £2,679 | £2,884 | £12,694 |
| Change In Property Value | £4,963 | £9,156 | £11,694 | £13,459 | £9,511 | £48,782 |
| Net Return | £7,241 | £11,530 | £14,173 | £16,137 | £12,394 | £61,475 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 12% | 19% | 23% | 27% | 20% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change