Flat
B13
1 bed
1 bath
Yardley Wood Road, Birmingham B13
West Midlands, England · B13
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£891
↗ 2%After 5 Years
Change In Property Value
£27,334
↗ 23%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,524 | £7,637 | £7,828 | £8,023 | £8,264 | £39,276 |
| Total Expenses | £7,513 | £7,571 | £7,633 | £7,696 | £7,763 | £38,176 |
| Profit Before Tax | £11 | £66 | £195 | £327 | £501 | £1,100 |
| Profit After Tax | £9 | £54 | £158 | £265 | £406 | £891 |
| Change In Property Value | £3,000 | £3,075 | £5,673 | £7,246 | £8,340 | £27,334 |
| Net Return | £3,009 | £3,129 | £5,831 | £7,511 | £8,746 | £28,226 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 24% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change