Flat
B5
1 bed
1 bath
Pershore Road, Birmingham, West Midlands B5
West Midlands, England · B5
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£-4,316
↘ -12%After 5 Years
Change In Property Value
£26,195
↗ 23%After 5 Years
Return On Investment
62%
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 | £8,604 | £8,733 | £8,951 | £9,175 | £9,450 | £44,914 |
| Total Expenses | £9,622 | £9,732 | £9,844 | £9,958 | £10,075 | £49,230 |
| Profit Before Tax | £-1,018 | £-998 | £-892 | £-783 | £-625 | £-4,316 |
| Profit After Tax | £-1,018 | £-998 | £-892 | £-783 | £-625 | £-4,316 |
| Change In Property Value | £2,875 | £2,947 | £5,437 | £6,944 | £7,992 | £26,195 |
| Net Return | £1,857 | £1,948 | £4,545 | £6,161 | £7,368 | £21,879 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -12% |
| Total Net Return (%) | 5% | 5% | 13% | 17% | 21% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change