Flat
B45
1 bed
1 bath
Toll House Road, Birmingham B45
West Midlands, England · B45
View property listing
Initial Investment
£20,500First YearProfit From Rental Income
£-787
↘ -4%After 5 Years
Change In Property Value
£14,806
↗ 23%After 5 Years
Return On Investment
68%
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 | £4,800 | £4,872 | £4,994 | £5,119 | £5,272 | £25,057 |
| Total Expenses | £5,059 | £5,112 | £5,167 | £5,224 | £5,282 | £25,843 |
| Profit Before Tax | £-259 | £-240 | £-173 | £-105 | £-9 | £-787 |
| Profit After Tax | £-259 | £-240 | £-173 | £-105 | £-9 | £-787 |
| Change In Property Value | £1,625 | £1,666 | £3,073 | £3,925 | £4,517 | £14,806 |
| Net Return | £1,366 | £1,426 | £2,900 | £3,820 | £4,508 | £14,019 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 22% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change