Flat
B11
3 beds
1 bath
Doris Road, Sparkhill B11
West Midlands, England · B11
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£21,508
↗ 26%After 5 Years
Change In Property Value
£60,363
↗ 23%After 5 Years
Return On Investment
101%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,572 | £19,866 | £20,362 | £20,871 | £21,497 | £102,168 |
| Total Expenses | £14,928 | £15,014 | £15,116 | £15,221 | £15,336 | £75,616 |
| Profit Before Tax | £4,644 | £4,852 | £5,246 | £5,650 | £6,161 | £26,553 |
| Profit After Tax | £3,762 | £3,930 | £4,249 | £4,577 | £4,991 | £21,508 |
| Change In Property Value | £6,625 | £6,791 | £12,529 | £16,002 | £18,417 | £60,363 |
| Net Return | £10,387 | £10,720 | £16,778 | £20,579 | £23,407 | £81,871 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 13% | 13% | 21% | 25% | 29% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change