Flat
B17
0 beds
0 baths
89 And 89A High Street, Harborne, Birmingham B17
West Midlands, England · B17
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£60,830
↗ 28%After 5 Years
Change In Property Value
£159,739
↗ 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 | £40,752 | £41,363 | £41,984 | £43,033 | £44,109 | £211,241 |
| Total Expenses | £26,989 | £27,100 | £27,203 | £27,350 | £27,500 | £136,142 |
| Profit Before Tax | £13,763 | £14,263 | £14,781 | £15,683 | £16,609 | £75,099 |
| Profit After Tax | £11,148 | £11,553 | £11,972 | £12,704 | £13,453 | £60,830 |
| Change In Property Value | £16,250 | £29,981 | £38,293 | £44,071 | £31,144 | £159,739 |
| Net Return | £27,398 | £41,534 | £50,265 | £56,775 | £44,597 | £220,570 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 13% | 19% | 23% | 26% | 21% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change