Flat
B9
1 bed
1 bath
Yardley Green Road, Birmingham B9
West Midlands, England · B9
View property listing
Initial Investment
£30,985First YearProfit From Rental Income
£1,547
↗ 5%After 5 Years
Change In Property Value
£24,563
↗ 25%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,096 | £6,187 | £6,280 | £6,437 | £6,598 | £31,599 |
| Total Expenses | £5,825 | £5,885 | £5,935 | £5,992 | £6,051 | £29,689 |
| Profit Before Tax | £271 | £303 | £345 | £445 | £547 | £1,910 |
| Profit After Tax | £219 | £245 | £280 | £360 | £443 | £1,547 |
| Change In Property Value | £2,499 | £4,610 | £5,888 | £6,777 | £4,789 | £24,563 |
| Net Return | £2,718 | £4,855 | £6,168 | £7,137 | £5,232 | £26,110 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 9% | 16% | 20% | 23% | 17% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change