Flat
B23
2 beds
1 bath
Boundary Road, Erdington, Birmingham B23
West Midlands, England · B23
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£14,288
↗ 46%After 5 Years
Change In Property Value
£22,779
↗ 23%After 5 Years
Return On Investment
120%
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 | £6,988 | £7,049 | £7,118 | £7,188 | £7,263 | £35,605 |
| Profit Before Tax | £3,213 | £3,304 | £3,494 | £3,689 | £3,940 | £17,640 |
| Profit After Tax | £2,602 | £2,676 | £2,830 | £2,988 | £3,191 | £14,288 |
| Change In Property Value | £2,500 | £2,563 | £4,728 | £6,038 | £6,950 | £22,779 |
| Net Return | £5,102 | £5,239 | £7,558 | £9,027 | £10,141 | £37,067 |
| Return From Rental Income (%) | 8% | 9% | 9% | 10% | 10% | 46% |
| Total Net Return (%) | 16% | 17% | 24% | 29% | 33% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change