Flat
B5
1 bed
1 bath
Pershore Road, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£33,700First YearProfit From Rental Income
£2,454
↗ 7%After 5 Years
Change In Property Value
£26,787
↗ 25%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,648 | £6,748 | £6,849 | £7,020 | £7,196 | £34,460 |
| Total Expenses | £6,172 | £6,232 | £6,283 | £6,342 | £6,402 | £31,431 |
| Profit Before Tax | £476 | £516 | £566 | £678 | £794 | £3,030 |
| Profit After Tax | £386 | £418 | £458 | £549 | £643 | £2,454 |
| Change In Property Value | £2,725 | £5,028 | £6,421 | £7,390 | £5,223 | £26,787 |
| Net Return | £3,111 | £5,445 | £6,880 | £7,940 | £5,865 | £29,241 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 16% | 20% | 24% | 17% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change