Flat
B20
3 beds
2 baths
Handsworth Wood Road, Birmingham B20
West Midlands, England · B20
View property listing
Initial Investment
£50,950First YearProfit From Rental Income
£11,594
↗ 23%After 5 Years
Change In Property Value
£37,926
↗ 23%After 5 Years
Return On Investment
97%
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 | £12,300 | £12,485 | £12,797 | £13,117 | £13,510 | £64,208 |
| Total Expenses | £9,836 | £9,900 | £9,975 | £10,050 | £10,132 | £49,893 |
| Profit Before Tax | £2,464 | £2,584 | £2,822 | £3,066 | £3,378 | £14,314 |
| Profit After Tax | £1,996 | £2,093 | £2,286 | £2,484 | £2,736 | £11,594 |
| Change In Property Value | £4,163 | £4,267 | £7,872 | £10,054 | £11,571 | £37,926 |
| Net Return | £6,158 | £6,360 | £10,158 | £12,538 | £14,307 | £49,521 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 12% | 12% | 20% | 25% | 28% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change