Flat
B17
5 beds
3 baths
Vivian Road, Birmingham B17
West Midlands, England · B17
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£66,930
↗ 26%After 5 Years
Change In Property Value
£176,533
↗ 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 | £57,228 | £58,086 | £59,539 | £61,027 | £62,858 | £298,738 |
| Total Expenses | £42,694 | £42,923 | £43,202 | £43,487 | £43,803 | £216,109 |
| Profit Before Tax | £14,534 | £15,164 | £16,337 | £17,540 | £19,055 | £82,629 |
| Profit After Tax | £11,773 | £12,282 | £13,233 | £14,207 | £15,434 | £66,930 |
| Change In Property Value | £19,375 | £19,859 | £36,641 | £46,798 | £53,860 | £176,533 |
| Net Return | £31,148 | £32,142 | £49,873 | £61,005 | £69,295 | £243,463 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 12% | 12% | 19% | 23% | 27% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change