Flat B15 2 beds 1 bath

Ormsby Court, 5 Richmond Hill Road, Birmingham, West Midlands B15

West Midlands, England · B15

Initial Investment

First Year

£54,700First Year

Profit From Rental Income

After 5 Years

£6,758

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£40,774

↗ 23%After 5 Years

Return On Investment

87%

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	£13,224	£13,422	£13,758	£14,102	£14,525	£69,031
Total Expenses	£11,924	£12,025	£12,133	£12,244	£12,361	£60,688
Profit Before Tax	£1,300	£1,398	£1,625	£1,857	£2,163	£8,343
Profit After Tax	£1,053	£1,132	£1,316	£1,504	£1,752	£6,758
Change In Property Value	£4,475	£4,587	£8,463	£10,809	£12,440	£40,774
Net Return	£5,528	£5,719	£9,779	£12,313	£14,192	£47,531
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	18%	23%	26%	87%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change