Flat
B5
1 bed
1 bath
Pershore Road, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£33,700First YearProfit From Rental Income
£5,033
↗ 15%After 5 Years
Change In Property Value
£24,829
↗ 23%After 5 Years
Return On Investment
89%
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 | £8,148 | £8,270 | £8,477 | £8,689 | £8,950 | £42,534 |
| Total Expenses | £7,139 | £7,198 | £7,261 | £7,326 | £7,395 | £36,320 |
| Profit Before Tax | £1,009 | £1,073 | £1,216 | £1,363 | £1,555 | £6,214 |
| Profit After Tax | £817 | £869 | £985 | £1,104 | £1,259 | £5,033 |
| Change In Property Value | £2,725 | £2,793 | £5,153 | £6,582 | £7,575 | £24,829 |
| Net Return | £3,542 | £3,662 | £6,138 | £7,686 | £8,834 | £29,862 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 26% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change