Flat
B23
2 beds
1 bath
Boundary Road, Erdington, Birmingham B23
West Midlands, England · B23
View property listing
Initial Investment
£29,485First YearProfit From Rental Income
£15,100
↗ 51%After 5 Years
Change In Property Value
£21,628
↗ 23%After 5 Years
Return On Investment
125%
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 | £10,200 | £10,353 | £10,612 | £10,877 | £11,203 | £53,245 |
| Total Expenses | £6,787 | £6,848 | £6,917 | £6,988 | £7,063 | £34,604 |
| Profit Before Tax | £3,413 | £3,505 | £3,695 | £3,889 | £4,140 | £18,642 |
| Profit After Tax | £2,764 | £2,839 | £2,993 | £3,150 | £3,354 | £15,100 |
| Change In Property Value | £2,374 | £2,433 | £4,489 | £5,734 | £6,599 | £21,628 |
| Net Return | £5,138 | £5,272 | £7,482 | £8,884 | £9,953 | £36,728 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 51% |
| Total Net Return (%) | 17% | 18% | 25% | 30% | 34% | 125% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change