Flat
B29
2 beds
1 bath
Escelie Way, Birmingham B29
West Midlands, England · B29
View property listing
Initial Investment
£48,100First YearProfit From Rental Income
£9,622
↗ 20%After 5 Years
Change In Property Value
£38,583
↗ 25%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,200 | £10,353 | £10,508 | £10,771 | £11,040 | £52,873 |
| Total Expenses | £8,071 | £8,137 | £8,193 | £8,261 | £8,331 | £40,994 |
| Profit Before Tax | £2,129 | £2,216 | £2,315 | £2,510 | £2,709 | £11,879 |
| Profit After Tax | £1,724 | £1,795 | £1,875 | £2,033 | £2,195 | £9,622 |
| Change In Property Value | £3,925 | £7,242 | £9,249 | £10,645 | £7,522 | £38,583 |
| Net Return | £5,649 | £9,037 | £11,124 | £12,678 | £9,717 | £48,205 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change