Flat
B45
1 bed
1 bath
Toll House Road, Birmingham B45
West Midlands, England · B45
View property listing
Initial Investment
£19,000First YearProfit From Rental Income
£9,299
↗ 49%After 5 Years
Change In Property Value
£13,667
↗ 23%After 5 Years
Return On Investment
121%
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 | £7,200 | £7,308 | £7,491 | £7,678 | £7,908 | £37,585 |
| Total Expenses | £5,101 | £5,157 | £5,219 | £5,281 | £5,347 | £26,104 |
| Profit Before Tax | £2,100 | £2,151 | £2,272 | £2,397 | £2,561 | £11,481 |
| Profit After Tax | £1,701 | £1,742 | £1,840 | £1,941 | £2,075 | £9,299 |
| Change In Property Value | £1,500 | £1,538 | £2,837 | £3,623 | £4,170 | £13,667 |
| Net Return | £3,201 | £3,280 | £4,677 | £5,565 | £6,245 | £22,966 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 49% |
| Total Net Return (%) | 17% | 17% | 25% | 29% | 33% | 121% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change