Flat
B43
2 beds
1 bath
High Beeches, Birmingham B43
West Midlands, England · B43
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£2,458
↗ 5%After 5 Years
Change In Property Value
£40,549
↗ 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 | £8,580 | £8,709 | £8,839 | £9,060 | £9,287 | £44,475 |
| Total Expenses | £8,167 | £8,230 | £8,284 | £8,348 | £8,413 | £41,441 |
| Profit Before Tax | £413 | £479 | £556 | £713 | £874 | £3,034 |
| Profit After Tax | £335 | £388 | £450 | £577 | £708 | £2,458 |
| Change In Property Value | £4,125 | £7,611 | £9,720 | £11,187 | £7,906 | £40,549 |
| Net Return | £4,460 | £7,999 | £10,170 | £11,765 | £8,614 | £43,007 |
| 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