Flat
B7
3 beds
1 bath
Newbold Croft, Birmingham B7
West Midlands, England · B7
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£2,904
↗ 7%After 5 Years
Change In Property Value
£34,405
↗ 25%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,836 | £7,954 | £8,073 | £8,275 | £8,482 | £40,619 |
| Total Expenses | £7,288 | £7,350 | £7,403 | £7,465 | £7,528 | £37,034 |
| Profit Before Tax | £548 | £604 | £670 | £810 | £953 | £3,585 |
| Profit After Tax | £444 | £489 | £543 | £656 | £772 | £2,904 |
| Change In Property Value | £3,500 | £6,458 | £8,248 | £9,492 | £6,708 | £34,405 |
| Net Return | £3,944 | £6,946 | £8,790 | £10,148 | £7,480 | £37,309 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 16% | 20% | 24% | 17% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change