Flat
B14
2 beds
1 bath
Sandringham Road, Yardley Wood, Birmingham, West Midlands B14
West Midlands, England · B14
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£3,624
↗ 8%After 5 Years
Change In Property Value
£35,307
↗ 23%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,720 | £9,866 | £10,112 | £10,365 | £10,676 | £50,740 |
| Total Expenses | £9,122 | £9,182 | £9,250 | £9,319 | £9,393 | £46,265 |
| Profit Before Tax | £598 | £684 | £863 | £1,046 | £1,283 | £4,474 |
| Profit After Tax | £485 | £554 | £699 | £847 | £1,040 | £3,624 |
| Change In Property Value | £3,875 | £3,972 | £7,328 | £9,360 | £10,772 | £35,307 |
| Net Return | £4,360 | £4,526 | £8,027 | £10,207 | £11,812 | £38,931 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 25% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change