Flat
B12
2 beds
1 bath
Griffiths Close, Balsall Heath, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£13,358
↗ 15%After 5 Years
Change In Property Value
£63,780
↗ 23%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,556 | £17,819 | £18,265 | £18,721 | £19,283 | £91,645 |
| Total Expenses | £14,865 | £14,937 | £15,024 | £15,114 | £15,213 | £75,153 |
| Profit Before Tax | £2,691 | £2,882 | £3,240 | £3,607 | £4,070 | £16,492 |
| Profit After Tax | £2,180 | £2,335 | £2,625 | £2,922 | £3,297 | £13,358 |
| Change In Property Value | £7,000 | £7,175 | £13,238 | £16,908 | £19,459 | £63,780 |
| Net Return | £9,180 | £9,510 | £15,863 | £19,830 | £22,756 | £77,138 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 26% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change