Flat
B5
0 beds
1 bath
Latitude, Bromsgrove Street, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£30,250First YearProfit From Rental Income
£3,639
↗ 12%After 5 Years
Change In Property Value
£22,209
↗ 23%After 5 Years
Return On Investment
85%
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 | £7,296 | £7,405 | £7,591 | £7,780 | £8,014 | £38,086 |
| Total Expenses | £6,598 | £6,655 | £6,716 | £6,779 | £6,845 | £33,593 |
| Profit Before Tax | £698 | £751 | £874 | £1,001 | £1,169 | £4,493 |
| Profit After Tax | £565 | £608 | £708 | £811 | £947 | £3,639 |
| Change In Property Value | £2,438 | £2,498 | £4,610 | £5,888 | £6,776 | £22,209 |
| Net Return | £3,003 | £3,106 | £5,318 | £6,698 | £7,723 | £25,848 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 26% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change