Flat
B15
2 beds
1 bath
Bradshaw Close, Birmingham B15
West Midlands, England · B15
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£16,091
↗ 16%After 5 Years
Change In Property Value
£71,752
↗ 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 | £19,752 | £20,048 | £20,549 | £21,063 | £21,695 | £103,108 |
| Total Expenses | £16,473 | £16,548 | £16,642 | £16,737 | £16,843 | £83,242 |
| Profit Before Tax | £3,279 | £3,500 | £3,908 | £4,326 | £4,853 | £19,866 |
| Profit After Tax | £2,656 | £2,835 | £3,165 | £3,504 | £3,931 | £16,091 |
| Change In Property Value | £7,875 | £8,072 | £14,893 | £19,021 | £21,892 | £71,752 |
| Net Return | £10,531 | £10,907 | £18,058 | £22,526 | £25,822 | £87,844 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| 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