Flat
B15
2 beds
1 bath
Ormsby Court, 5 Richmond Hill Road, Birmingham, West Midlands B15
West Midlands, England · B15
View property listing
Initial Investment
£57,700First YearProfit From Rental Income
£11,710
↗ 20%After 5 Years
Change In Property Value
£46,447
↗ 25%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,856 | £12,034 | £12,214 | £12,520 | £12,833 | £61,457 |
| Total Expenses | £9,267 | £9,334 | £9,394 | £9,466 | £9,540 | £47,000 |
| Profit Before Tax | £2,589 | £2,699 | £2,821 | £3,054 | £3,293 | £14,456 |
| Profit After Tax | £2,097 | £2,186 | £2,285 | £2,474 | £2,667 | £11,710 |
| Change In Property Value | £4,725 | £8,718 | £11,134 | £12,815 | £9,056 | £46,447 |
| Net Return | £6,822 | £10,904 | £13,419 | £15,288 | £11,723 | £58,157 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change