Flat
B31
3 beds
1 bath
Bristol Road South, Northfield B31
West Midlands, England · B31
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£24,887
↗ 22%After 5 Years
Change In Property Value
£88,471
↗ 25%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,240 | £21,559 | £21,882 | £22,429 | £22,990 | £110,099 |
| Total Expenses | £15,707 | £15,789 | £15,862 | £15,959 | £16,057 | £79,374 |
| Profit Before Tax | £5,533 | £5,770 | £6,020 | £6,470 | £6,932 | £30,725 |
| Profit After Tax | £4,482 | £4,673 | £4,876 | £5,241 | £5,615 | £24,887 |
| Change In Property Value | £9,000 | £16,605 | £21,208 | £24,409 | £17,249 | £88,471 |
| Net Return | £13,482 | £21,278 | £26,084 | £29,650 | £22,864 | £113,358 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change