Flat
B15
2 beds
1 bath
Richmond Hill Road, Birmingham B15
West Midlands, England · B15
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£2,378
↗ 8%After 5 Years
Change In Property Value
£20,501
↗ 23%After 5 Years
Return On Investment
82%
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 | £6,648 | £6,748 | £6,916 | £7,089 | £7,302 | £34,703 |
| Total Expenses | £6,236 | £6,292 | £6,351 | £6,413 | £6,476 | £31,767 |
| Profit Before Tax | £412 | £456 | £565 | £677 | £826 | £2,936 |
| Profit After Tax | £334 | £370 | £458 | £548 | £669 | £2,378 |
| Change In Property Value | £2,250 | £2,306 | £4,255 | £5,435 | £6,255 | £20,501 |
| Net Return | £2,584 | £2,676 | £4,713 | £5,983 | £6,923 | £22,879 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 25% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change