Flat
B5
1 bed
1 bath
Bromsgrove Street, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£6,417
↗ 17%After 5 Years
Change In Property Value
£27,334
↗ 23%After 5 Years
Return On Investment
91%
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 | £8,976 | £9,111 | £9,338 | £9,572 | £9,859 | £46,856 |
| Total Expenses | £7,659 | £7,718 | £7,784 | £7,851 | £7,922 | £38,934 |
| Profit Before Tax | £1,317 | £1,393 | £1,555 | £1,721 | £1,937 | £7,922 |
| Profit After Tax | £1,067 | £1,128 | £1,259 | £1,394 | £1,569 | £6,417 |
| Change In Property Value | £3,000 | £3,075 | £5,673 | £7,246 | £8,340 | £27,334 |
| Net Return | £4,067 | £4,203 | £6,933 | £8,640 | £9,908 | £33,751 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 27% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change