Flat
B5
1 bed
1 bath
Griffin Court, Pershore Road B5
West Midlands, England · B5
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£1,820
↗ 6%After 5 Years
Change In Property Value
£22,779
↗ 23%After 5 Years
Return On Investment
79%
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 | £7,476 | £7,588 | £7,778 | £7,972 | £8,211 | £39,026 |
| Total Expenses | £7,212 | £7,281 | £7,353 | £7,428 | £7,505 | £36,779 |
| Profit Before Tax | £264 | £307 | £424 | £545 | £707 | £2,247 |
| Profit After Tax | £214 | £249 | £344 | £441 | £572 | £1,820 |
| Change In Property Value | £2,500 | £2,563 | £4,728 | £6,038 | £6,950 | £22,779 |
| Net Return | £2,714 | £2,811 | £5,072 | £6,480 | £7,522 | £24,599 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change