Flat B30 3 beds 1 bath

Westholme Croft, Bournville, Birmingham, West Midlands B30

West Midlands, England · B30

Initial Investment

First Year

£75,850First Year

Profit From Rental Income

After 5 Years

£20,101

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£56,832

↗ 23%After 5 Years

Return On Investment

101%

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	£18,420	£18,696	£19,164	£19,643	£20,232	£96,155
Total Expenses	£14,083	£14,164	£14,261	£14,361	£14,470	£71,339
Profit Before Tax	£4,337	£4,532	£4,902	£5,282	£5,762	£24,816
Profit After Tax	£3,513	£3,671	£3,971	£4,278	£4,668	£20,101
Change In Property Value	£6,238	£6,393	£11,796	£15,066	£17,340	£56,832
Net Return	£9,751	£10,064	£15,767	£19,344	£22,007	£76,933
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	13%	21%	26%	29%	101%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change