Flat
B38
1 bed
1 bath
Willmore Grove, Birmingham, West Midlands B38
West Midlands, England · B38
View property listing
Initial Investment
£22,600First YearProfit From Rental Income
£179
↗ 1%After 5 Years
Change In Property Value
£16,401
↗ 23%After 5 Years
Return On Investment
73%
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 | £5,316 | £5,396 | £5,531 | £5,669 | £5,839 | £27,750 |
| Total Expenses | £5,388 | £5,442 | £5,499 | £5,556 | £5,616 | £27,501 |
| Profit Before Tax | £-72 | £-46 | £32 | £113 | £223 | £249 |
| Profit After Tax | £-72 | £-46 | £26 | £91 | £181 | £179 |
| Change In Property Value | £1,800 | £1,845 | £3,404 | £4,348 | £5,004 | £16,401 |
| Net Return | £1,728 | £1,799 | £3,430 | £4,439 | £5,184 | £16,580 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 23% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change