Flat
B38
3 beds
3 baths
Grimpits Lane, Birmingham, Worcestershire B38
West Midlands, England · B38
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£46,907
↗ 26%After 5 Years
Change In Property Value
£125,282
↗ 23%After 5 Years
Return On Investment
95%
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 | £40,620 | £41,229 | £42,260 | £43,317 | £44,616 | £212,042 |
| Total Expenses | £30,445 | £30,611 | £30,812 | £31,018 | £31,245 | £154,132 |
| Profit Before Tax | £10,175 | £10,618 | £11,448 | £12,299 | £13,371 | £57,910 |
| Profit After Tax | £8,242 | £8,601 | £9,273 | £9,962 | £10,830 | £46,907 |
| Change In Property Value | £13,750 | £14,094 | £26,003 | £33,212 | £38,223 | £125,282 |
| Net Return | £21,992 | £22,694 | £35,276 | £43,173 | £49,054 | £172,189 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 12% | 13% | 19% | 24% | 27% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change