Flat
B5
2 beds
1 bath
Southside, St Johns Walk, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£6,589
↗ 14%After 5 Years
Change In Property Value
£36,863
↗ 25%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,156 | £9,293 | £9,433 | £9,669 | £9,910 | £47,461 |
| Total Expenses | £7,742 | £7,806 | £7,861 | £7,926 | £7,993 | £39,327 |
| Profit Before Tax | £1,414 | £1,488 | £1,572 | £1,743 | £1,918 | £8,134 |
| Profit After Tax | £1,145 | £1,205 | £1,273 | £1,412 | £1,553 | £6,589 |
| Change In Property Value | £3,750 | £6,919 | £8,837 | £10,170 | £7,187 | £36,863 |
| Net Return | £4,895 | £8,124 | £10,110 | £11,582 | £8,740 | £43,452 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 19% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change