Flat
B23
0 beds
5 baths
Mere Road, Erdington, Birmingham B23
West Midlands, England · B23
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£34,192
↗ 27%After 5 Years
Change In Property Value
£98,289
↗ 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 | £17,376 | £17,464 | £17,543 | £17,650 | £17,758 | £87,792 |
| Profit Before Tax | £7,704 | £7,992 | £8,295 | £8,834 | £9,388 | £42,213 |
| Profit After Tax | £6,240 | £6,474 | £6,719 | £7,156 | £7,604 | £34,192 |
| Change In Property Value | £9,999 | £18,448 | £23,562 | £27,117 | £19,163 | £98,289 |
| Net Return | £16,239 | £24,921 | £30,281 | £34,273 | £26,767 | £132,481 |
| 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