Flat
B18
1 bed
1 bath
Warstone Lane, Birmingham, West Midlands B18
West Midlands, England · B18
View property listing
Initial Investment
£42,700First YearProfit From Rental Income
£6,344
↗ 15%After 5 Years
Change In Property Value
£34,160
↗ 25%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,712 | £8,843 | £8,975 | £9,200 | £9,430 | £45,159 |
| Total Expenses | £7,344 | £7,407 | £7,461 | £7,525 | £7,591 | £37,327 |
| Profit Before Tax | £1,368 | £1,436 | £1,514 | £1,675 | £1,839 | £7,833 |
| Profit After Tax | £1,108 | £1,163 | £1,227 | £1,356 | £1,490 | £6,344 |
| Change In Property Value | £3,475 | £6,411 | £8,189 | £9,425 | £6,660 | £34,160 |
| Net Return | £4,583 | £7,575 | £9,415 | £10,781 | £8,150 | £40,504 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 19% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change