Flat
B5
4 beds
1 bath
West Drive, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£117,982First YearProfit From Rental Income
£40,824
↗ 35%After 5 Years
Change In Property Value
£84,269
↗ 23%After 5 Years
Return On Investment
106%
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 | £27,660 | £28,075 | £28,777 | £29,496 | £30,381 | £144,389 |
| Total Expenses | £18,624 | £18,692 | £18,788 | £18,886 | £18,999 | £93,989 |
| Profit Before Tax | £9,036 | £9,383 | £9,989 | £10,610 | £11,382 | £50,400 |
| Profit After Tax | £7,319 | £7,600 | £8,091 | £8,594 | £9,219 | £40,824 |
| Change In Property Value | £9,249 | £9,480 | £17,491 | £22,339 | £25,711 | £84,269 |
| Net Return | £16,568 | £17,080 | £25,582 | £30,934 | £34,930 | £125,093 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 14% | 14% | 22% | 26% | 30% | 106% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change