Flat
B17
2 beds
1 bath
Court Oak Road, Harborne B17
West Midlands, England · B17
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£10,088
↗ 19%After 5 Years
Change In Property Value
£38,723
↗ 23%After 5 Years
Return On Investment
94%
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 | £12,552 | £12,740 | £13,059 | £13,385 | £13,787 | £65,523 |
| Total Expenses | £10,450 | £10,525 | £10,610 | £10,696 | £10,788 | £53,069 |
| Profit Before Tax | £2,102 | £2,215 | £2,449 | £2,689 | £2,998 | £12,454 |
| Profit After Tax | £1,703 | £1,794 | £1,984 | £2,178 | £2,429 | £10,088 |
| Change In Property Value | £4,250 | £4,356 | £8,037 | £10,265 | £11,815 | £38,723 |
| Net Return | £5,953 | £6,151 | £10,021 | £12,444 | £14,243 | £48,811 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 27% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change