Flat
B30
1 bed
0 baths
Pershore Road, Stirchley, Birmingham, West Midlands B30
West Midlands, England · B30
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£13,620
↗ 15%After 5 Years
Change In Property Value
£70,040
↗ 25%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,672 | £15,907 | £16,146 | £16,549 | £16,963 | £81,237 |
| Total Expenses | £12,737 | £12,811 | £12,875 | £12,958 | £13,042 | £64,422 |
| Profit Before Tax | £2,935 | £3,096 | £3,270 | £3,592 | £3,921 | £16,815 |
| Profit After Tax | £2,377 | £2,508 | £2,649 | £2,909 | £3,176 | £13,620 |
| Change In Property Value | £7,125 | £13,146 | £16,790 | £19,324 | £13,655 | £70,040 |
| Net Return | £9,502 | £15,654 | £19,439 | £22,233 | £16,832 | £83,659 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 19% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change