Flat
B21
0 beds
0 baths
Rookery Road, Birmingham B21
West Midlands, England · B21
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£23,507
↗ 25%After 5 Years
Change In Property Value
£73,714
↗ 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 | £18,804 | £19,086 | £19,372 | £19,857 | £20,353 | £97,472 |
| Total Expenses | £13,531 | £13,609 | £13,679 | £13,769 | £13,862 | £68,451 |
| Profit Before Tax | £5,273 | £5,477 | £5,693 | £6,087 | £6,491 | £29,021 |
| Profit After Tax | £4,271 | £4,436 | £4,612 | £4,931 | £5,258 | £23,507 |
| Change In Property Value | £7,499 | £13,835 | £17,671 | £20,337 | £14,372 | £73,714 |
| Net Return | £11,770 | £18,271 | £22,282 | £25,268 | £19,630 | £97,221 |
| 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