Flat
B30
2 beds
1 bath
3 Ratcliffe Avenue, Birmingham B30
West Midlands, England · B30
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£2,014
↗ 5%After 5 Years
Change In Property Value
£33,177
↗ 25%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,428 | £7,539 | £7,653 | £7,844 | £8,040 | £38,504 |
| Total Expenses | £7,086 | £7,148 | £7,200 | £7,261 | £7,323 | £36,018 |
| Profit Before Tax | £342 | £392 | £453 | £583 | £717 | £2,486 |
| Profit After Tax | £277 | £317 | £367 | £472 | £581 | £2,014 |
| Change In Property Value | £3,375 | £6,227 | £7,953 | £9,153 | £6,468 | £33,177 |
| Net Return | £3,652 | £6,544 | £8,320 | £9,626 | £7,049 | £35,190 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 9% | 16% | 20% | 23% | 17% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change