Flat
B5
4 beds
1 bath
West Drive, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£117,982First YearProfit From Rental Income
£17,993
↗ 15%After 5 Years
Change In Property Value
£84,269
↗ 23%After 5 Years
Return On Investment
87%
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 | £22,572 | £22,911 | £23,483 | £24,070 | £24,793 | £117,829 |
| Total Expenses | £18,935 | £19,015 | £19,115 | £19,218 | £19,333 | £95,615 |
| Profit Before Tax | £3,637 | £3,896 | £4,368 | £4,853 | £5,460 | £22,214 |
| Profit After Tax | £2,946 | £3,156 | £3,538 | £3,931 | £4,423 | £17,993 |
| Change In Property Value | £9,249 | £9,480 | £17,491 | £22,339 | £25,711 | £84,269 |
| Net Return | £12,195 | £12,636 | £21,029 | £26,270 | £30,133 | £102,262 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 26% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change