Flat
B43
2 beds
1 bath
Ambury Way, Birmingham B43
West Midlands, England · B43
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£1,119
↗ 3%After 5 Years
Change In Property Value
£35,634
↗ 25%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,536 | £7,649 | £7,764 | £7,958 | £8,157 | £39,064 |
| Total Expenses | £7,419 | £7,480 | £7,533 | £7,594 | £7,657 | £37,683 |
| Profit Before Tax | £117 | £169 | £231 | £364 | £500 | £1,381 |
| Profit After Tax | £95 | £137 | £187 | £295 | £405 | £1,119 |
| Change In Property Value | £3,625 | £6,688 | £8,542 | £9,831 | £6,947 | £35,634 |
| Net Return | £3,720 | £6,825 | £8,729 | £10,126 | £7,353 | £36,753 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 8% | 15% | 20% | 23% | 17% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change