Flat
B18
0 beds
0 baths
Lodge Road, Hockley, Birmingham B18
West Midlands, England · B18
View property listing
Initial Investment
£163,499First YearProfit From Rental Income
£41,803
↗ 26%After 5 Years
Change In Property Value
£113,892
↗ 23%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £34,320 | £34,835 | £35,706 | £36,598 | £37,696 | £179,155 |
| Total Expenses | £25,269 | £25,367 | £25,497 | £25,630 | £25,783 | £127,546 |
| Profit Before Tax | £9,051 | £9,468 | £10,209 | £10,968 | £11,914 | £51,609 |
| Profit After Tax | £7,331 | £7,669 | £8,269 | £8,884 | £9,650 | £41,803 |
| Change In Property Value | £12,500 | £12,812 | £23,639 | £30,192 | £34,749 | £113,892 |
| Net Return | £19,831 | £20,481 | £31,908 | £39,077 | £44,399 | £155,696 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 27% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change