Flat
B16
1 bed
1 bath
Huntly Road, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£30,700First YearProfit From Rental Income
£4,388
↗ 14%After 5 Years
Change In Property Value
£22,551
↗ 23%After 5 Years
Return On Investment
88%
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 | £7,356 | £7,466 | £7,653 | £7,844 | £8,080 | £38,399 |
| Total Expenses | £6,483 | £6,536 | £6,594 | £6,653 | £6,715 | £32,982 |
| Profit Before Tax | £873 | £930 | £1,059 | £1,191 | £1,364 | £5,417 |
| Profit After Tax | £707 | £753 | £858 | £965 | £1,105 | £4,388 |
| Change In Property Value | £2,475 | £2,537 | £4,681 | £5,978 | £6,880 | £22,551 |
| Net Return | £3,182 | £3,290 | £5,538 | £6,943 | £7,985 | £26,938 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 26% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change