Flat
B36
0 beds
0 baths
Manor Park & Marlborough Road, Birmingham B36
West Midlands, England · B36
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£32,098
↗ 18%After 5 Years
Change In Property Value
£135,164
↗ 25%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,700 | £30,145 | £30,598 | £31,363 | £32,147 | £153,953 |
| Total Expenses | £22,666 | £22,761 | £22,847 | £22,965 | £23,086 | £114,326 |
| Profit Before Tax | £7,034 | £7,385 | £7,751 | £8,397 | £9,060 | £39,627 |
| Profit After Tax | £5,697 | £5,982 | £6,278 | £6,802 | £7,339 | £32,098 |
| Change In Property Value | £13,750 | £25,369 | £32,402 | £37,291 | £26,352 | £135,164 |
| Net Return | £19,447 | £31,350 | £38,680 | £44,093 | £33,691 | £167,262 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 17% | 21% | 24% | 19% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change