Flat
B9
1 bed
1 bath
Yardley Green Road, Birmingham B9
West Midlands, England · B9
View property listing
Initial Investment
£30,985First YearProfit From Rental Income
£12,013
↗ 39%After 5 Years
Change In Property Value
£22,767
↗ 23%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,600 | £9,744 | £9,988 | £10,237 | £10,544 | £50,113 |
| Total Expenses | £6,926 | £6,986 | £7,053 | £7,122 | £7,195 | £35,282 |
| Profit Before Tax | £2,674 | £2,758 | £2,934 | £3,115 | £3,349 | £14,831 |
| Profit After Tax | £2,166 | £2,234 | £2,377 | £2,523 | £2,713 | £12,013 |
| Change In Property Value | £2,499 | £2,561 | £4,725 | £6,035 | £6,946 | £22,767 |
| Net Return | £4,665 | £4,795 | £7,102 | £8,559 | £9,659 | £34,780 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 15% | 15% | 23% | 28% | 31% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change