Flat
B13
2 beds
1 bath
Thirlmere Drive, Birmingham B13
West Midlands, England · B13
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£7,185
↗ 18%After 5 Years
Change In Property Value
£29,612
↗ 23%After 5 Years
Return On Investment
92%
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 | £9,600 | £9,744 | £9,988 | £10,237 | £10,544 | £50,113 |
| Total Expenses | £8,118 | £8,178 | £8,245 | £8,314 | £8,388 | £41,243 |
| Profit Before Tax | £1,482 | £1,566 | £1,742 | £1,923 | £2,157 | £8,870 |
| Profit After Tax | £1,201 | £1,268 | £1,411 | £1,558 | £1,747 | £7,185 |
| Change In Property Value | £3,250 | £3,331 | £6,146 | £7,850 | £9,035 | £29,612 |
| Net Return | £4,451 | £4,600 | £7,557 | £9,408 | £10,782 | £36,797 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 11% | 19% | 24% | 27% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change