Flat
B17
5 beds
3 baths
Vivian Road, Birmingham B17
West Midlands, England · B17
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£51,912
↗ 20%After 5 Years
Change In Property Value
£176,533
↗ 23%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £48,588 | £49,317 | £50,550 | £51,813 | £53,368 | £253,636 |
| Total Expenses | £37,607 | £37,726 | £37,892 | £38,062 | £38,260 | £189,547 |
| Profit Before Tax | £10,981 | £11,591 | £12,658 | £13,751 | £15,107 | £64,088 |
| Profit After Tax | £8,895 | £9,389 | £10,253 | £11,138 | £12,237 | £51,912 |
| Change In Property Value | £19,375 | £19,859 | £36,641 | £46,798 | £53,860 | £176,533 |
| Net Return | £28,270 | £29,248 | £46,893 | £57,937 | £66,097 | £228,445 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 25% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change