Flat
B14
0 beds
8 baths
Institute Road, Kings Heath, Birmingham B14
West Midlands, England · B14
View property listing
Initial Investment
£342,249First YearProfit From Rental Income
£110,702
↗ 32%After 5 Years
Change In Property Value
£227,785
↗ 23%After 5 Years
Return On Investment
99%
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 | £80,856 | £82,069 | £84,121 | £86,224 | £88,810 | £422,079 |
| Total Expenses | £56,346 | £56,664 | £57,054 | £57,453 | £57,894 | £285,411 |
| Profit Before Tax | £24,510 | £25,405 | £27,067 | £28,771 | £30,916 | £136,669 |
| Profit After Tax | £19,853 | £20,578 | £21,924 | £23,305 | £25,042 | £110,702 |
| Change In Property Value | £25,000 | £25,625 | £47,278 | £60,385 | £69,497 | £227,785 |
| Net Return | £44,853 | £46,203 | £69,202 | £83,689 | £94,539 | £338,486 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 13% | 13% | 20% | 24% | 28% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change