Flat
B16
2 beds
1 bath
Maynard Road, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£31,300First YearProfit From Rental Income
£702
↗ 2%After 5 Years
Change In Property Value
£23,006
↗ 23%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,672 | £6,772 | £6,941 | £7,115 | £7,328 | £34,829 |
| Total Expenses | £6,674 | £6,730 | £6,790 | £6,851 | £6,915 | £33,962 |
| Profit Before Tax | £-2 | £42 | £151 | £263 | £413 | £867 |
| Profit After Tax | £-2 | £34 | £122 | £213 | £334 | £702 |
| Change In Property Value | £2,525 | £2,588 | £4,775 | £6,099 | £7,019 | £23,006 |
| Net Return | £2,523 | £2,622 | £4,897 | £6,312 | £7,354 | £23,708 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 23% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change