Flat
B15
2 beds
1 bath
Richmond Hill Road, Birmingham, West Midlands B15
West Midlands, England · B15
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£9,728
↗ 19%After 5 Years
Change In Property Value
£38,723
↗ 23%After 5 Years
Return On Investment
93%
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 | £12,552 | £12,740 | £13,059 | £13,385 | £13,787 | £65,523 |
| Total Expenses | £10,535 | £10,612 | £10,698 | £10,787 | £10,881 | £53,513 |
| Profit Before Tax | £2,017 | £2,128 | £2,360 | £2,599 | £2,906 | £12,010 |
| Profit After Tax | £1,634 | £1,724 | £1,912 | £2,105 | £2,354 | £9,728 |
| Change In Property Value | £4,250 | £4,356 | £8,037 | £10,265 | £11,815 | £38,723 |
| Net Return | £5,884 | £6,080 | £9,949 | £12,370 | £14,168 | £48,452 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 27% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change