Flat
B14
0 beds
8 baths
Institute Road, Kings Heath, Birmingham B14
West Midlands, England · B14
View property listing
Initial Investment
£342,249First YearProfit From Rental Income
£69,461
↗ 20%After 5 Years
Change In Property Value
£227,785
↗ 23%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £62,700 | £63,640 | £65,232 | £66,862 | £68,868 | £327,302 |
| Total Expenses | £47,945 | £48,085 | £48,287 | £48,494 | £48,737 | £241,548 |
| Profit Before Tax | £14,755 | £15,555 | £16,944 | £18,368 | £20,131 | £85,754 |
| Profit After Tax | £11,952 | £12,600 | £13,725 | £14,878 | £16,306 | £69,461 |
| Change In Property Value | £25,000 | £25,625 | £47,278 | £60,385 | £69,497 | £227,785 |
| Net Return | £36,952 | £38,225 | £61,003 | £75,263 | £85,803 | £297,246 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 25% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change