Flat
B16
2 beds
1 bath
Kilby Avenue, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£6,189
↗ 17%After 5 Years
Change In Property Value
£27,334
↗ 23%After 5 Years
Return On Investment
91%
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 | £8,916 | £9,050 | £9,276 | £9,508 | £9,793 | £46,543 |
| Total Expenses | £7,653 | £7,712 | £7,778 | £7,845 | £7,916 | £38,903 |
| Profit Before Tax | £1,263 | £1,338 | £1,498 | £1,663 | £1,877 | £7,640 |
| Profit After Tax | £1,023 | £1,084 | £1,214 | £1,347 | £1,521 | £6,189 |
| Change In Property Value | £3,000 | £3,075 | £5,673 | £7,246 | £8,340 | £27,334 |
| Net Return | £4,023 | £4,159 | £6,887 | £8,593 | £9,860 | £33,523 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 27% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change