Flat
B36
2 beds
1 bath
Bromford Road, Birmingham B36
West Midlands, England · B36
View property listing
Initial Investment
£41,185First YearProfit From Rental Income
£7,646
↗ 19%After 5 Years
Change In Property Value
£30,512
↗ 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 | £9,888 | £10,036 | £10,287 | £10,544 | £10,861 | £51,617 |
| Total Expenses | £8,303 | £8,364 | £8,432 | £8,502 | £8,576 | £42,177 |
| Profit Before Tax | £1,585 | £1,672 | £1,855 | £2,043 | £2,285 | £9,439 |
| Profit After Tax | £1,284 | £1,354 | £1,503 | £1,655 | £1,851 | £7,646 |
| Change In Property Value | £3,349 | £3,432 | £6,333 | £8,089 | £9,309 | £30,512 |
| Net Return | £4,632 | £4,787 | £7,836 | £9,743 | £11,160 | £38,158 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 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