Flat
B14
0 beds
8 baths
Institute Road, Kings Heath, Birmingham B14
West Midlands, England · B14
View property listing
Initial Investment
£342,249First YearProfit From Rental Income
£98,160
↗ 29%After 5 Years
Change In Property Value
£245,752
↗ 25%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £62,700 | £63,640 | £64,595 | £66,210 | £67,865 | £325,011 |
| Total Expenses | £40,445 | £40,589 | £40,725 | £40,929 | £41,137 | £203,825 |
| Profit Before Tax | £22,255 | £23,051 | £23,870 | £25,281 | £26,728 | £121,186 |
| Profit After Tax | £18,027 | £18,672 | £19,334 | £20,478 | £21,650 | £98,160 |
| Change In Property Value | £25,000 | £46,125 | £58,912 | £67,802 | £47,914 | £245,752 |
| Net Return | £43,027 | £64,797 | £78,246 | £88,280 | £69,563 | £343,913 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 13% | 19% | 23% | 26% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change