Flat
B18
4 beds
2 baths
Warstone Lane, Birmingham, West Midlands B18
West Midlands, England · B18
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£32,443
↗ 19%After 5 Years
Change In Property Value
£119,587
↗ 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 | £32,916 | £33,410 | £34,245 | £35,101 | £36,154 | £171,826 |
| Total Expenses | £26,121 | £26,216 | £26,343 | £26,472 | £26,620 | £131,773 |
| Profit Before Tax | £6,795 | £7,193 | £7,902 | £8,629 | £9,534 | £40,053 |
| Profit After Tax | £5,504 | £5,827 | £6,401 | £6,989 | £7,722 | £32,443 |
| Change In Property Value | £13,125 | £13,453 | £24,821 | £31,702 | £36,486 | £119,587 |
| Net Return | £18,629 | £19,280 | £31,222 | £38,691 | £44,209 | £152,030 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 26% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change