Flat
B15
2 beds
1 bath
Bradshaw Close, Birmingham B15
West Midlands, England · B15
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£25,128
↗ 25%After 5 Years
Change In Property Value
£77,412
↗ 25%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,752 | £20,048 | £20,349 | £20,858 | £21,379 | £102,386 |
| Total Expenses | £14,110 | £14,190 | £14,261 | £14,354 | £14,449 | £71,364 |
| Profit Before Tax | £5,642 | £5,858 | £6,088 | £6,504 | £6,931 | £31,023 |
| Profit After Tax | £4,570 | £4,745 | £4,931 | £5,268 | £5,614 | £25,128 |
| Change In Property Value | £7,875 | £14,529 | £18,557 | £21,358 | £15,093 | £77,412 |
| Net Return | £12,445 | £19,275 | £23,489 | £26,626 | £20,707 | £102,540 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 20% | 24% | 27% | 21% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change