Flat B46 2 beds 1 bath

Orton Close, Water Orton, Birmingham, West Midlands B46

West Midlands, England · B46

Initial Investment

First Year

£44,200First Year

Profit From Rental Income

After 5 Years

£-697

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£35,388

↗ 25%After 5 Years

Return On Investment

78%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,056	£7,162	£7,269	£7,451	£7,637	£36,575
Total Expenses	£7,339	£7,399	£7,451	£7,511	£7,572	£37,273
Profit Before Tax	£-283	£-238	£-182	£-60	£65	£-697
Profit After Tax	£-283	£-238	£-182	£-60	£65	£-697
Change In Property Value	£3,600	£6,642	£8,483	£9,764	£6,900	£35,388
Net Return	£3,317	£6,404	£8,301	£9,703	£6,964	£34,691
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	8%	14%	19%	22%	16%	78%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change