Flat
B33
0 beds
0 baths
Kitts Green Road, Birmingham B33
West Midlands, England · B33
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£7,066
↗ 9%After 5 Years
Change In Property Value
£65,124
↗ 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 | £13,248 | £13,447 | £13,648 | £13,990 | £14,339 | £68,672 |
| Total Expenses | £11,851 | £11,921 | £11,982 | £12,058 | £12,136 | £59,948 |
| Profit Before Tax | £1,397 | £1,526 | £1,666 | £1,931 | £2,204 | £8,724 |
| Profit After Tax | £1,131 | £1,236 | £1,350 | £1,564 | £1,785 | £7,066 |
| Change In Property Value | £6,625 | £12,223 | £15,612 | £17,968 | £12,697 | £65,124 |
| Net Return | £7,756 | £13,459 | £16,961 | £19,532 | £14,482 | £72,191 |
| 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