Flat
B36
2 beds
1 bath
Falkland Way, Smiths Wood, Birmingham, West Midlands B36
West Midlands, England · B36
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£6,508
↗ 18%After 5 Years
Change In Property Value
£27,334
↗ 23%After 5 Years
Return On Investment
91%
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 | £9,000 | £9,135 | £9,363 | £9,597 | £9,885 | £46,981 |
| Total Expenses | £7,661 | £7,721 | £7,786 | £7,854 | £7,925 | £38,946 |
| Profit Before Tax | £1,339 | £1,414 | £1,577 | £1,744 | £1,960 | £8,035 |
| Profit After Tax | £1,085 | £1,146 | £1,277 | £1,413 | £1,588 | £6,508 |
| Change In Property Value | £3,000 | £3,075 | £5,673 | £7,246 | £8,340 | £27,334 |
| Net Return | £4,085 | £4,221 | £6,951 | £8,659 | £9,928 | £33,842 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 27% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change