Flat
B21
0 beds
0 baths
Soho Road, Birmingham B21
West Midlands, England · B21
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£37,909
↗ 19%After 5 Years
Change In Property Value
£135,532
↗ 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 | £37,308 | £37,868 | £38,814 | £39,785 | £40,978 | £194,753 |
| Total Expenses | £29,337 | £29,439 | £29,577 | £29,718 | £29,880 | £147,952 |
| Profit Before Tax | £7,971 | £8,428 | £9,237 | £10,067 | £11,098 | £46,801 |
| Profit After Tax | £6,456 | £6,827 | £7,482 | £8,154 | £8,990 | £37,909 |
| Change In Property Value | £14,875 | £15,247 | £28,130 | £35,929 | £41,351 | £135,532 |
| Net Return | £21,331 | £22,074 | £35,613 | £44,083 | £50,340 | £173,441 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 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