Flat
B13
1 bed
1 bath
Robert Court, Wake Green Park, Birmingham, West Midlands B13
West Midlands, England · B13
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£1,062
↗ 4%After 5 Years
Change In Property Value
£21,640
↗ 23%After 5 Years
Return On Investment
77%
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 | £7,020 | £7,125 | £7,303 | £7,486 | £7,711 | £36,645 |
| Total Expenses | £6,927 | £6,994 | £7,065 | £7,137 | £7,212 | £35,335 |
| Profit Before Tax | £93 | £131 | £239 | £349 | £499 | £1,311 |
| Profit After Tax | £75 | £106 | £193 | £283 | £404 | £1,062 |
| Change In Property Value | £2,375 | £2,434 | £4,491 | £5,737 | £6,602 | £21,640 |
| Net Return | £2,450 | £2,541 | £4,685 | £6,019 | £7,006 | £22,701 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 8% | 9% | 16% | 20% | 24% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change