Flat
B31
2 beds
2 baths
Woodbrooke Grove, Northfield, Birmingham, West Midlands B31
West Midlands, England · B31
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£6,374
↗ 13%After 5 Years
Change In Property Value
£39,320
↗ 25%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,444 | £9,586 | £9,729 | £9,973 | £10,222 | £48,954 |
| Total Expenses | £8,092 | £8,157 | £8,212 | £8,278 | £8,346 | £41,085 |
| Profit Before Tax | £1,352 | £1,429 | £1,518 | £1,695 | £1,876 | £7,869 |
| Profit After Tax | £1,095 | £1,158 | £1,229 | £1,373 | £1,520 | £6,374 |
| Change In Property Value | £4,000 | £7,380 | £9,426 | £10,848 | £7,666 | £39,320 |
| Net Return | £5,095 | £8,538 | £10,655 | £12,221 | £9,186 | £45,694 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 17% | 22% | 25% | 19% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change