Flat
B5
1 bed
1 bath
St. John's Walk, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£4,570
↗ 11%After 5 Years
Change In Property Value
£31,948
↗ 25%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,932 | £8,051 | £8,172 | £8,376 | £8,585 | £41,116 |
| Total Expenses | £6,976 | £7,038 | £7,091 | £7,153 | £7,217 | £35,475 |
| Profit Before Tax | £956 | £1,013 | £1,081 | £1,223 | £1,369 | £5,642 |
| Profit After Tax | £774 | £821 | £875 | £991 | £1,109 | £4,570 |
| Change In Property Value | £3,250 | £5,996 | £7,659 | £8,814 | £6,229 | £31,948 |
| Net Return | £4,024 | £6,817 | £8,534 | £9,805 | £7,337 | £36,517 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 10% | 17% | 21% | 25% | 18% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change