Flat
B30
3 beds
1 bath
Westholme Croft, Birmingham, West Midlands B30
West Midlands, England · B30
View property listing
Initial Investment
£75,850First YearProfit From Rental Income
£10,900
↗ 14%After 5 Years
Change In Property Value
£61,315
↗ 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 | £13,728 | £13,934 | £14,143 | £14,497 | £14,859 | £71,160 |
| Total Expenses | £11,400 | £11,471 | £11,533 | £11,610 | £11,689 | £57,704 |
| Profit Before Tax | £2,328 | £2,463 | £2,610 | £2,886 | £3,170 | £13,457 |
| Profit After Tax | £1,885 | £1,995 | £2,114 | £2,338 | £2,568 | £10,900 |
| Change In Property Value | £6,238 | £11,508 | £14,699 | £16,917 | £11,954 | £61,315 |
| Net Return | £8,123 | £13,503 | £16,813 | £19,255 | £14,522 | £72,215 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| 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