Flat
B44
2 beds
1 bath
Greenholm Road, Birmingham B44
West Midlands, England · B44
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£6,572
↗ 17%After 5 Years
Change In Property Value
£28,473
↗ 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 | £9,228 | £9,366 | £9,601 | £9,841 | £10,136 | £48,171 |
| Total Expenses | £7,882 | £7,942 | £8,008 | £8,076 | £8,148 | £40,057 |
| Profit Before Tax | £1,346 | £1,424 | £1,592 | £1,764 | £1,987 | £8,114 |
| Profit After Tax | £1,090 | £1,154 | £1,290 | £1,429 | £1,610 | £6,572 |
| Change In Property Value | £3,125 | £3,203 | £5,910 | £7,548 | £8,687 | £28,473 |
| Net Return | £4,215 | £4,357 | £7,199 | £8,977 | £10,297 | £35,046 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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