Flat
B15
2 beds
2 baths
Rickman Drive, Birmingham B15
West Midlands, England · B15
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£29,089
↗ 26%After 5 Years
Change In Property Value
£79,713
↗ 23%After 5 Years
Return On Investment
98%
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 | £25,848 | £26,236 | £26,892 | £27,564 | £28,391 | £134,930 |
| Total Expenses | £19,553 | £19,663 | £19,795 | £19,929 | £20,078 | £99,018 |
| Profit Before Tax | £6,295 | £6,573 | £7,097 | £7,634 | £8,313 | £35,912 |
| Profit After Tax | £5,099 | £5,324 | £5,749 | £6,184 | £6,733 | £29,089 |
| Change In Property Value | £8,749 | £8,967 | £16,545 | £21,132 | £24,321 | £79,713 |
| Net Return | £13,848 | £14,292 | £22,294 | £27,315 | £31,054 | £108,802 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 12% | 13% | 20% | 25% | 28% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change