Flat
B30
2 beds
1 bath
Baldwin Road, Birmingham, West Midlands B30
West Midlands, England · B30
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£7,797
↗ 19%After 5 Years
Change In Property Value
£30,751
↗ 23%After 5 Years
Return On Investment
93%
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 | £9,972 | £10,122 | £10,375 | £10,634 | £10,953 | £52,055 |
| Total Expenses | £8,353 | £8,414 | £8,483 | £8,552 | £8,627 | £42,429 |
| Profit Before Tax | £1,619 | £1,707 | £1,892 | £2,082 | £2,326 | £9,626 |
| Profit After Tax | £1,311 | £1,383 | £1,533 | £1,686 | £1,884 | £7,797 |
| Change In Property Value | £3,375 | £3,459 | £6,383 | £8,152 | £9,382 | £30,751 |
| Net Return | £4,686 | £4,842 | £7,915 | £9,838 | £11,266 | £38,548 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 27% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change