Flat
B16
2 beds
2 baths
Ladywood Middleway, Birmingham, West Midlands B16
West Midlands, England · B16
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£7,827
↗ 14%After 5 Years
Change In Property Value
£41,001
↗ 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 | £11,880 | £12,058 | £12,360 | £12,669 | £13,049 | £62,015 |
| Total Expenses | £10,330 | £10,393 | £10,466 | £10,541 | £10,622 | £52,352 |
| Profit Before Tax | £1,551 | £1,665 | £1,893 | £2,127 | £2,427 | £9,663 |
| Profit After Tax | £1,256 | £1,349 | £1,534 | £1,723 | £1,966 | £7,827 |
| Change In Property Value | £4,500 | £4,613 | £8,510 | £10,869 | £12,510 | £41,001 |
| Net Return | £5,756 | £5,961 | £10,044 | £12,592 | £14,475 | £48,828 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 10% | 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