Flat
B42
2 beds
0 baths
Aldridge Square, Birmingham B42
West Midlands, England · B42
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£2,770
↗ 5%After 5 Years
Change In Property Value
£44,235
↗ 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 | £9,180 | £9,318 | £9,457 | £9,694 | £9,936 | £47,585 |
| Total Expenses | £8,710 | £8,773 | £8,828 | £8,894 | £8,961 | £44,165 |
| Profit Before Tax | £471 | £544 | £629 | £800 | £976 | £3,420 |
| Profit After Tax | £381 | £441 | £510 | £648 | £790 | £2,770 |
| Change In Property Value | £4,500 | £8,303 | £10,604 | £12,204 | £8,624 | £44,235 |
| Net Return | £4,881 | £8,743 | £11,114 | £12,853 | £9,415 | £47,006 |
| 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