Flat
B33
0 beds
0 baths
151 Lea Village, Lea Village, Birmingham B33
West Midlands, England · B33
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£7,668
↗ 9%After 5 Years
Change In Property Value
£67,582
↗ 25%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,752 | £13,958 | £14,168 | £14,522 | £14,885 | £71,285 |
| Total Expenses | £12,223 | £12,294 | £12,356 | £12,433 | £12,512 | £61,818 |
| Profit Before Tax | £1,529 | £1,664 | £1,812 | £2,089 | £2,373 | £9,466 |
| Profit After Tax | £1,238 | £1,348 | £1,468 | £1,692 | £1,922 | £7,668 |
| Change In Property Value | £6,875 | £12,684 | £16,201 | £18,646 | £13,176 | £67,582 |
| Net Return | £8,113 | £14,032 | £17,668 | £20,337 | £15,098 | £75,250 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 10% | 17% | 21% | 24% | 18% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change