Flat
B30
2 beds
1 bath
Ratcliffe Avenue, Kings Norton, Birmingham, West Midlands B30
West Midlands, England · B30
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£3,188
↗ 7%After 5 Years
Change In Property Value
£36,863
↗ 25%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,256 | £8,380 | £8,506 | £8,718 | £8,936 | £42,796 |
| Total Expenses | £7,652 | £7,714 | £7,768 | £7,831 | £7,895 | £38,860 |
| Profit Before Tax | £604 | £666 | £738 | £887 | £1,041 | £3,936 |
| Profit After Tax | £489 | £539 | £598 | £719 | £843 | £3,188 |
| Change In Property Value | £3,750 | £6,919 | £8,837 | £10,170 | £7,187 | £36,863 |
| Net Return | £4,239 | £7,458 | £9,434 | £10,889 | £8,030 | £40,051 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 16% | 21% | 24% | 17% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change