Flat
B32
2 beds
1 bath
Rothesay Croft, Birmingham B32
West Midlands, England · B32
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£8,369
↗ 33%After 5 Years
Change In Property Value
£18,223
↗ 23%After 5 Years
Return On Investment
106%
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 | £7,800 | £7,917 | £8,115 | £8,318 | £8,567 | £40,717 |
| Total Expenses | £5,954 | £6,012 | £6,074 | £6,139 | £6,206 | £30,385 |
| Profit Before Tax | £1,846 | £1,905 | £2,040 | £2,179 | £2,361 | £10,332 |
| Profit After Tax | £1,495 | £1,543 | £1,653 | £1,765 | £1,913 | £8,369 |
| Change In Property Value | £2,000 | £2,050 | £3,782 | £4,831 | £5,560 | £18,223 |
| Net Return | £3,495 | £3,593 | £5,435 | £6,596 | £7,472 | £26,592 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 14% | 14% | 22% | 26% | 30% | 106% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change