Flat
B28
1 bed
1 bath
Highfield Road, Birmingham B28
West Midlands, England · B28
View property listing
Initial Investment
£37,300First YearProfit From Rental Income
£4,427
↗ 12%After 5 Years
Change In Property Value
£29,736
↗ 25%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,584 | £7,698 | £7,813 | £8,009 | £8,209 | £39,312 |
| Total Expenses | £6,652 | £6,713 | £6,765 | £6,827 | £6,890 | £33,846 |
| Profit Before Tax | £932 | £985 | £1,048 | £1,182 | £1,319 | £5,466 |
| Profit After Tax | £755 | £798 | £849 | £957 | £1,069 | £4,427 |
| Change In Property Value | £3,025 | £5,581 | £7,128 | £8,204 | £5,798 | £29,736 |
| Net Return | £3,780 | £6,379 | £7,977 | £9,161 | £6,866 | £34,163 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 17% | 21% | 25% | 18% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change