Flat
B23
2 beds
1 bath
Boundary Road, Erdington, Birmingham B23
West Midlands, England · B23
View property listing
Initial Investment
£36,850First YearProfit From Rental Income
£4,260
↗ 12%After 5 Years
Change In Property Value
£29,367
↗ 25%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,488 | £7,600 | £7,714 | £7,907 | £8,105 | £38,815 |
| Total Expenses | £6,594 | £6,655 | £6,707 | £6,768 | £6,831 | £33,555 |
| Profit Before Tax | £894 | £945 | £1,007 | £1,139 | £1,274 | £5,259 |
| Profit After Tax | £724 | £766 | £816 | £922 | £1,032 | £4,260 |
| Change In Property Value | £2,988 | £5,512 | £7,040 | £8,102 | £5,726 | £29,367 |
| Net Return | £3,712 | £6,278 | £7,856 | £9,025 | £6,758 | £33,628 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 17% | 21% | 24% | 18% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change