Flat
B6
0 beds
0 baths
9 Wainwright Street, Aston, Birmingham B6
West Midlands, England · B6
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£29,622
↗ 23%After 5 Years
Change In Property Value
£97,072
↗ 25%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,700 | £24,055 | £24,416 | £25,027 | £25,652 | £122,851 |
| Total Expenses | £17,079 | £17,165 | £17,242 | £17,345 | £17,450 | £86,280 |
| Profit Before Tax | £6,621 | £6,891 | £7,175 | £7,682 | £8,203 | £36,571 |
| Profit After Tax | £5,363 | £5,582 | £5,811 | £6,223 | £6,644 | £29,622 |
| Change In Property Value | £9,875 | £18,219 | £23,270 | £26,782 | £18,926 | £97,072 |
| Net Return | £15,238 | £23,801 | £29,082 | £33,004 | £25,570 | £126,695 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change