Flat
B19
0 beds
0 baths
Villa Road, Birmingham B19
West Midlands, England · B19
View property listing
Initial Investment
£128,499First YearProfit From Rental Income
£34,186
↗ 27%After 5 Years
Change In Property Value
£98,301
↗ 25%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,080 | £25,456 | £25,838 | £26,484 | £27,146 | £130,004 |
| Total Expenses | £17,378 | £17,466 | £17,545 | £17,651 | £17,760 | £87,800 |
| Profit Before Tax | £7,702 | £7,991 | £8,293 | £8,833 | £9,386 | £42,205 |
| Profit After Tax | £6,239 | £6,472 | £6,718 | £7,155 | £7,603 | £34,186 |
| Change In Property Value | £10,000 | £18,450 | £23,565 | £27,121 | £19,165 | £98,301 |
| Net Return | £16,239 | £24,922 | £30,282 | £34,275 | £26,768 | £132,487 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 19% | 24% | 27% | 21% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change