Flat
B5
1 bed
1 bath
Latitude, Bromsgrove Street, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£698
↗ 2%After 5 Years
Change In Property Value
£25,056
↗ 23%After 5 Years
Return On Investment
76%
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 | £8,220 | £8,343 | £8,552 | £8,766 | £9,029 | £42,910 |
| Total Expenses | £8,237 | £8,320 | £8,406 | £8,494 | £8,586 | £42,043 |
| Profit Before Tax | £-17 | £24 | £146 | £271 | £443 | £866 |
| Profit After Tax | £-17 | £19 | £118 | £220 | £359 | £698 |
| Change In Property Value | £2,750 | £2,819 | £5,201 | £6,642 | £7,645 | £25,056 |
| Net Return | £2,733 | £2,838 | £5,319 | £6,862 | £8,003 | £25,755 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 24% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change