Flat
B27
1 bed
1 bath
Olton Boulevard East, Birmingham, West Midlands B27
West Midlands, England · B27
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£9,857
↗ 29%After 5 Years
Change In Property Value
£25,056
↗ 23%After 5 Years
Return On Investment
103%
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 | £8,124 | £8,246 | £8,452 | £8,663 | £8,923 | £42,408 |
| Total Expenses | £5,977 | £6,007 | £6,045 | £6,084 | £6,127 | £30,239 |
| Profit Before Tax | £2,147 | £2,239 | £2,407 | £2,580 | £2,796 | £12,169 |
| Profit After Tax | £1,739 | £1,813 | £1,950 | £2,089 | £2,265 | £9,857 |
| Change In Property Value | £2,750 | £2,819 | £5,201 | £6,642 | £7,645 | £25,056 |
| Net Return | £4,489 | £4,632 | £7,150 | £8,732 | £9,910 | £34,913 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 13% | 14% | 21% | 26% | 29% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change