Flat
B20
3 beds
1 bath
Church Lane, Handsworth, Birmingham B20
West Midlands, England · B20
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£53,877
↗ 20%After 5 Years
Change In Property Value
£182,228
↗ 23%After 5 Years
Return On Investment
88%
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 | £50,160 | £50,912 | £52,185 | £53,490 | £55,095 | £261,842 |
| Total Expenses | £38,756 | £38,877 | £39,047 | £39,222 | £39,425 | £195,327 |
| Profit Before Tax | £11,404 | £12,035 | £13,138 | £14,268 | £15,670 | £66,515 |
| Profit After Tax | £9,237 | £9,748 | £10,642 | £11,557 | £12,692 | £53,877 |
| Change In Property Value | £20,000 | £20,500 | £37,823 | £48,308 | £55,598 | £182,228 |
| Net Return | £29,237 | £30,248 | £48,464 | £59,865 | £68,290 | £236,105 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 25% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change