Flat
B29
4 beds
1 bath
Tower View, Birmingham B29
West Midlands, England · B29
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£36,194
↗ 26%After 5 Years
Change In Property Value
£97,948
↗ 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 | £31,752 | £32,228 | £33,034 | £33,860 | £34,876 | £165,750 |
| Total Expenses | £23,910 | £24,043 | £24,202 | £24,365 | £24,545 | £121,066 |
| Profit Before Tax | £7,842 | £8,186 | £8,832 | £9,495 | £10,330 | £44,684 |
| Profit After Tax | £6,352 | £6,630 | £7,154 | £7,691 | £8,368 | £36,194 |
| Change In Property Value | £10,750 | £11,019 | £20,330 | £25,965 | £29,884 | £97,948 |
| Net Return | £17,102 | £17,649 | £27,483 | £33,656 | £38,251 | £134,142 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 28% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change