Flat
B16
1 bed
1 bath
Mariner Avenue, Birmingham, West Midlands B16
West Midlands, England · B16
View property listing
Initial Investment
£32,500First YearProfit From Rental Income
£1,064
↗ 3%After 5 Years
Change In Property Value
£23,917
↗ 23%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,936 | £7,040 | £7,216 | £7,396 | £7,618 | £36,207 |
| Total Expenses | £6,859 | £6,916 | £6,976 | £7,038 | £7,103 | £34,893 |
| Profit Before Tax | £77 | £124 | £240 | £358 | £515 | £1,314 |
| Profit After Tax | £62 | £101 | £194 | £290 | £417 | £1,064 |
| Change In Property Value | £2,625 | £2,691 | £4,964 | £6,340 | £7,297 | £23,917 |
| Net Return | £2,687 | £2,791 | £5,158 | £6,630 | £7,714 | £24,981 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 8% | 9% | 16% | 20% | 24% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change