Flat
B36
0 beds
0 baths
Manor Park & Marlborough Road, Birmingham B36
West Midlands, England · B36
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£16,188
↗ 9%After 5 Years
Change In Property Value
£125,282
↗ 23%After 5 Years
Return On Investment
78%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,700 | £30,145 | £30,899 | £31,672 | £32,622 | £155,038 |
| Total Expenses | £26,791 | £26,882 | £27,000 | £27,121 | £27,259 | £135,053 |
| Profit Before Tax | £2,909 | £3,264 | £3,899 | £4,550 | £5,363 | £19,985 |
| Profit After Tax | £2,356 | £2,644 | £3,158 | £3,686 | £4,344 | £16,188 |
| Change In Property Value | £13,750 | £14,094 | £26,003 | £33,212 | £38,223 | £125,282 |
| Net Return | £16,106 | £16,737 | £29,161 | £36,897 | £42,567 | £141,469 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 24% | 78% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change