Flat
B24
1 bed
0 baths
Chester Road, Erdington, Birmingham, West Midlands B24
West Midlands, England · B24
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£1,766
↗ 7%After 5 Years
Change In Property Value
£19,362
↗ 23%After 5 Years
Return On Investment
80%
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 | £6,276 | £6,370 | £6,529 | £6,693 | £6,893 | £32,762 |
| Total Expenses | £6,000 | £6,055 | £6,114 | £6,174 | £6,237 | £30,581 |
| Profit Before Tax | £276 | £315 | £415 | £518 | £656 | £2,180 |
| Profit After Tax | £224 | £255 | £336 | £420 | £532 | £1,766 |
| Change In Property Value | £2,125 | £2,178 | £4,019 | £5,133 | £5,907 | £19,362 |
| Net Return | £2,349 | £2,433 | £4,355 | £5,552 | £6,439 | £21,128 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change