Flat
B23
2 beds
1 bath
Boundary Road, Birmingham B23
West Midlands, England · B23
View property listing
Initial Investment
£34,600First YearProfit From Rental Income
£3,469
↗ 10%After 5 Years
Change In Property Value
£27,524
↗ 25%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,020 | £7,125 | £7,232 | £7,413 | £7,598 | £36,389 |
| Total Expenses | £6,306 | £6,366 | £6,418 | £6,478 | £6,539 | £32,106 |
| Profit Before Tax | £714 | £759 | £814 | £935 | £1,059 | £4,283 |
| Profit After Tax | £579 | £615 | £660 | £758 | £858 | £3,469 |
| Change In Property Value | £2,800 | £5,166 | £6,598 | £7,594 | £5,366 | £27,524 |
| Net Return | £3,379 | £5,781 | £7,258 | £8,351 | £6,224 | £30,993 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 10% | 17% | 21% | 24% | 18% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change