Flat
B6
2 beds
1 bath
Townley Gardens, Handsworth, Birmingham B6
West Midlands, England · B6
View property listing
Initial Investment
£43,600First YearProfit From Rental Income
£8,636
↗ 20%After 5 Years
Change In Property Value
£32,345
↗ 23%After 5 Years
Return On Investment
94%
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 | £10,488 | £10,645 | £10,911 | £11,184 | £11,520 | £54,749 |
| Total Expenses | £8,683 | £8,744 | £8,814 | £8,885 | £8,961 | £44,087 |
| Profit Before Tax | £1,805 | £1,901 | £2,097 | £2,299 | £2,558 | £10,661 |
| Profit After Tax | £1,462 | £1,540 | £1,699 | £1,862 | £2,072 | £8,636 |
| Change In Property Value | £3,550 | £3,639 | £6,713 | £8,575 | £9,869 | £32,345 |
| Net Return | £5,012 | £5,179 | £8,412 | £10,437 | £11,941 | £40,981 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 27% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change