Flat
B21
3 beds
2 baths
Invention Avenue, Birmingham B21
West Midlands, England · B21
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£16,475
↗ 16%After 5 Years
Change In Property Value
£72,891
↗ 23%After 5 Years
Return On Investment
89%
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 | £20,064 | £20,365 | £20,874 | £21,396 | £22,038 | £104,737 |
| Total Expenses | £16,702 | £16,778 | £16,872 | £16,968 | £17,075 | £84,397 |
| Profit Before Tax | £3,362 | £3,586 | £4,002 | £4,428 | £4,963 | £20,340 |
| Profit After Tax | £2,723 | £2,905 | £3,241 | £3,586 | £4,020 | £16,475 |
| Change In Property Value | £8,000 | £8,200 | £15,129 | £19,323 | £22,239 | £72,891 |
| Net Return | £10,723 | £11,105 | £18,370 | £22,909 | £26,259 | £89,366 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 26% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change