Flat
B36
2 beds
1 bath
Bromford Road, Birmingham B36
West Midlands, England · B36
View property listing
Initial Investment
£41,185First YearProfit From Rental Income
£1,425
↗ 3%After 5 Years
Change In Property Value
£32,919
↗ 25%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,236 | £7,345 | £7,455 | £7,641 | £7,832 | £37,508 |
| Total Expenses | £7,033 | £7,094 | £7,146 | £7,207 | £7,269 | £35,749 |
| Profit Before Tax | £203 | £250 | £308 | £434 | £564 | £1,759 |
| Profit After Tax | £164 | £203 | £250 | £352 | £456 | £1,425 |
| Change In Property Value | £3,349 | £6,178 | £7,891 | £9,082 | £6,418 | £32,919 |
| Net Return | £3,513 | £6,381 | £8,141 | £9,434 | £6,875 | £34,343 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 9% | 15% | 20% | 23% | 17% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change