Flat
B36
2 beds
1 bath
Parkfield Drive, Birmingham, West Midlands B36
West Midlands, England · B36
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£1,861
↗ 4%After 5 Years
Change In Property Value
£34,405
↗ 25%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,560 | £7,673 | £7,789 | £7,983 | £8,183 | £39,188 |
| Total Expenses | £7,261 | £7,322 | £7,374 | £7,436 | £7,498 | £36,891 |
| Profit Before Tax | £300 | £352 | £414 | £548 | £685 | £2,297 |
| Profit After Tax | £243 | £285 | £335 | £444 | £554 | £1,861 |
| Change In Property Value | £3,500 | £6,458 | £8,248 | £9,492 | £6,708 | £34,405 |
| Net Return | £3,743 | £6,742 | £8,583 | £9,936 | £7,262 | £36,266 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 9% | 16% | 20% | 23% | 17% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change